[SBAGAN] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -18.59%
YoY- 106.27%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 13,648 13,488 12,322 12,826 9,416 10,026 8,965 32.30%
PBT -2,572 21,901 21,853 23,576 28,100 14,115 7,225 -
Tax -1,672 -2,760 -1,453 -1,402 -864 -1,460 -662 85.35%
NP -4,244 19,141 20,400 22,174 27,236 12,655 6,562 -
-
NP to SH -4,244 19,141 20,400 22,174 27,236 12,655 6,562 -
-
Tax Rate - 12.60% 6.65% 5.95% 3.07% 10.34% 9.16% -
Total Cost 17,892 -5,653 -8,077 -9,348 -17,820 -2,629 2,402 280.94%
-
Net Worth 346,898 373,697 367,919 376,782 357,266 347,310 340,972 1.15%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,353 - 806 - - - - -
Div Payout % 0.00% - 3.95% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 346,898 373,697 367,919 376,782 357,266 347,310 340,972 1.15%
NOSH 60,628 60,496 60,498 60,485 60,470 60,492 60,466 0.17%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -31.10% 141.91% 165.55% 172.88% 289.25% 126.22% 73.20% -
ROE -1.22% 5.12% 5.54% 5.89% 7.62% 3.64% 1.92% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.51 22.30 20.37 21.21 15.57 16.57 14.83 32.04%
EPS -7.00 31.64 33.72 36.66 45.04 20.92 10.85 -
DPS 10.48 0.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 5.7217 6.1772 6.0815 6.2293 5.9081 5.7414 5.639 0.97%
Adjusted Per Share Value based on latest NOSH - 60,509
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.66 14.49 13.24 13.78 10.12 10.77 9.63 32.30%
EPS -4.56 20.56 21.92 23.82 29.26 13.60 7.05 -
DPS 6.83 0.00 0.87 0.00 0.00 0.00 0.00 -
NAPS 3.7267 4.0146 3.9526 4.0478 3.8381 3.7312 3.6631 1.15%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.62 3.08 2.90 3.28 2.40 2.41 2.51 -
P/RPS 11.64 13.81 14.24 15.47 15.41 14.54 16.93 -22.08%
P/EPS -37.43 9.73 8.60 8.95 5.33 11.52 23.13 -
EY -2.67 10.27 11.63 11.18 18.77 8.68 4.32 -
DY 4.00 0.00 0.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.48 0.53 0.41 0.42 0.45 1.47%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 -
Price 2.92 2.61 2.90 2.82 3.25 2.38 2.30 -
P/RPS 12.97 11.71 14.24 13.30 20.87 14.36 15.51 -11.23%
P/EPS -41.71 8.25 8.60 7.69 7.22 11.38 21.19 -
EY -2.40 12.12 11.63 13.00 13.86 8.79 4.72 -
DY 3.59 0.00 0.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.48 0.45 0.55 0.41 0.41 15.64%

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