[SBAGAN] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -3.47%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 15,836 20,694 19,873 21,262 20,592 14,678 12,642 16.15%
PBT -2,172 34,669 32,882 29,158 30,200 22,987 15,338 -
Tax -1,480 -3,429 -2,645 -2,806 -2,900 -3,601 -1,122 20.21%
NP -3,652 31,240 30,237 26,352 27,300 19,386 14,216 -
-
NP to SH -3,652 31,240 30,237 26,352 27,300 19,386 14,216 -
-
Tax Rate - 9.89% 8.04% 9.62% 9.60% 15.67% 7.32% -
Total Cost 19,488 -10,546 -10,364 -5,090 -6,708 -4,708 -1,573 -
-
Net Worth 321,787 343,564 324,732 335,389 342,647 340,612 325,345 -0.72%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,150 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 321,787 343,564 324,732 335,389 342,647 340,612 325,345 -0.72%
NOSH 60,463 60,487 60,490 60,495 60,505 60,486 60,476 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -23.06% 150.96% 152.15% 123.94% 132.58% 132.08% 112.44% -
ROE -1.13% 9.09% 9.31% 7.86% 7.97% 5.69% 4.37% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 26.19 34.21 32.85 35.15 34.03 24.27 20.91 16.14%
EPS -6.04 51.64 49.99 43.56 45.12 32.05 23.51 -
DPS 13.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.322 5.6799 5.3683 5.544 5.6631 5.6312 5.3797 -0.71%
Adjusted Per Share Value based on latest NOSH - 60,485
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 17.01 22.23 21.35 22.84 22.12 15.77 13.58 16.15%
EPS -3.92 33.56 32.48 28.31 29.33 20.83 15.27 -
DPS 8.76 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.457 3.6909 3.4886 3.6031 3.6811 3.6592 3.4952 -0.72%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.50 2.85 2.74 3.02 2.79 2.85 2.78 -
P/RPS 9.55 8.33 8.34 8.59 8.20 11.74 13.30 -19.76%
P/EPS -41.39 5.52 5.48 6.93 6.18 8.89 11.83 -
EY -2.42 18.12 18.24 14.42 16.17 11.25 8.46 -
DY 5.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.51 0.54 0.49 0.51 0.52 -6.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 -
Price 2.28 2.58 2.85 2.86 2.88 2.70 2.83 -
P/RPS 8.71 7.54 8.67 8.14 8.46 11.13 13.54 -25.42%
P/EPS -37.75 5.00 5.70 6.57 6.38 8.42 12.04 -
EY -2.65 20.02 17.54 15.23 15.67 11.87 8.31 -
DY 5.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.53 0.52 0.51 0.48 0.53 -12.97%

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