[SBAGAN] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -40.42%
YoY- -119.46%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 7,204 10,883 11,540 13,992 15,836 20,694 19,873 -49.12%
PBT 15,452 -15,509 -8,904 -4,174 -2,172 34,669 32,882 -39.52%
Tax -372 2,106 -732 -954 -1,480 -3,429 -2,645 -72.92%
NP 15,080 -13,403 -9,636 -5,128 -3,652 31,240 30,237 -37.08%
-
NP to SH 15,080 -13,403 -9,636 -5,128 -3,652 31,240 30,237 -37.08%
-
Tax Rate 2.41% - - - - 9.89% 8.04% -
Total Cost -7,876 24,286 21,176 19,120 19,488 -10,546 -10,364 -16.71%
-
Net Worth 327,530 298,549 276,821 282,826 321,787 343,564 324,732 0.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - 8,150 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 327,530 298,549 276,821 282,826 321,787 343,564 324,732 0.57%
NOSH 60,513 60,482 60,476 60,471 60,463 60,487 60,490 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 209.33% -123.16% -83.50% -36.65% -23.06% 150.96% 152.15% -
ROE 4.60% -4.49% -3.48% -1.81% -1.13% 9.09% 9.31% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 11.90 17.99 19.08 23.14 26.19 34.21 32.85 -49.15%
EPS 24.92 -22.16 -15.93 -8.48 -6.04 51.64 49.99 -37.10%
DPS 0.00 0.00 0.00 0.00 13.48 0.00 0.00 -
NAPS 5.4125 4.9361 4.5773 4.677 5.322 5.6799 5.3683 0.54%
Adjusted Per Share Value based on latest NOSH - 60,476
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.74 11.69 12.40 15.03 17.01 22.23 21.35 -49.12%
EPS 16.20 -14.40 -10.35 -5.51 -3.92 33.56 32.48 -37.08%
DPS 0.00 0.00 0.00 0.00 8.76 0.00 0.00 -
NAPS 3.5186 3.2073 2.9739 3.0384 3.457 3.6909 3.4886 0.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.48 2.33 2.02 2.14 2.50 2.85 2.74 -
P/RPS 20.83 12.95 10.59 9.25 9.55 8.33 8.34 83.98%
P/EPS 9.95 -10.51 -12.68 -25.24 -41.39 5.52 5.48 48.77%
EY 10.05 -9.51 -7.89 -3.96 -2.42 18.12 18.24 -32.76%
DY 0.00 0.00 0.00 0.00 5.39 0.00 0.00 -
P/NAPS 0.46 0.47 0.44 0.46 0.47 0.50 0.51 -6.64%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 29/08/08 30/05/08 -
Price 2.42 2.57 2.40 2.23 2.28 2.58 2.85 -
P/RPS 20.33 14.28 12.58 9.64 8.71 7.54 8.67 76.40%
P/EPS 9.71 -11.60 -15.06 -26.30 -37.75 5.00 5.70 42.58%
EY 10.30 -8.62 -6.64 -3.80 -2.65 20.02 17.54 -29.85%
DY 0.00 0.00 0.00 0.00 5.91 0.00 0.00 -
P/NAPS 0.45 0.52 0.52 0.48 0.43 0.45 0.53 -10.32%

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