[SBAGAN] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -27.48%
YoY- 437.48%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 9,832 9,991 9,344 10,256 11,140 4,637 6,949 26.00%
PBT 20,500 16,168 9,429 16,120 21,732 11,392 4,426 177.60%
Tax -864 -1,388 -1,185 -1,350 -1,364 -658 -418 62.19%
NP 19,636 14,780 8,244 14,770 20,368 10,734 4,008 188.17%
-
NP to SH 19,636 14,780 8,244 14,770 20,368 10,734 4,008 188.17%
-
Tax Rate 4.21% 8.58% 12.57% 8.37% 6.28% 5.78% 9.44% -
Total Cost -9,804 -4,789 1,100 -4,514 -9,228 -6,097 2,941 -
-
Net Worth 176,617 171,708 163,112 164,662 162,399 156,680 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 850 - - - - - -
Div Payout % - 5.75% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 176,617 171,708 163,112 164,662 162,399 156,680 0 -
NOSH 1,889 1,890 1,890 1,890 1,889 1,890 1,889 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 199.72% 147.93% 88.23% 144.01% 182.84% 231.49% 57.67% -
ROE 11.12% 8.61% 5.05% 8.97% 12.54% 6.85% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 520.22 528.62 494.39 542.64 589.42 245.30 367.70 26.00%
EPS 1,038.96 782.01 436.19 781.48 1,077.68 567.83 212.07 188.17%
DPS 0.00 45.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 93.45 90.8508 86.3021 87.123 85.9265 82.8842 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,890
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.56 10.73 10.04 11.02 11.97 4.98 7.47 25.93%
EPS 21.09 15.88 8.86 15.87 21.88 11.53 4.31 187.94%
DPS 0.00 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8974 1.8447 1.7523 1.769 1.7447 1.6832 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.88 2.90 2.44 2.50 3.03 2.78 2.84 -
P/RPS 0.55 0.55 0.49 0.46 0.51 1.13 0.77 -20.07%
P/EPS 0.28 0.37 0.56 0.32 0.28 0.49 1.34 -64.75%
EY 360.75 269.66 178.77 312.59 355.67 204.26 74.67 185.51%
DY 0.00 15.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 0.03 0.04 0.03 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 21/05/03 28/02/03 27/11/02 30/08/02 - -
Price 3.06 2.90 2.59 2.44 3.00 2.64 0.00 -
P/RPS 0.59 0.55 0.52 0.45 0.51 1.08 0.00 -
P/EPS 0.29 0.37 0.59 0.31 0.28 0.46 0.00 -
EY 339.53 269.66 168.41 320.28 359.23 215.09 0.00 -
DY 0.00 15.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 0.03 0.03 0.03 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment