[SBAGAN] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 10.69%
YoY- 206.02%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 9,392 14,193 12,282 13,780 13,184 12,296 10,762 -8.67%
PBT -8,944 6,466 13,490 12,870 11,656 -5,529 -3,153 100.26%
Tax 4 -127 -209 -180 -192 -574 -548 -
NP -8,940 6,339 13,281 12,690 11,464 -6,103 -3,701 79.93%
-
NP to SH -8,940 6,339 13,281 12,690 11,464 -6,103 -3,701 79.93%
-
Tax Rate - 1.96% 1.55% 1.40% 1.65% - - -
Total Cost 18,332 7,854 -998 1,090 1,720 18,399 14,463 17.10%
-
Net Worth 632,229 632,952 629,085 619,798 617,570 611,560 602,121 3.30%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 632,229 632,952 629,085 619,798 617,570 611,560 602,121 3.30%
NOSH 66,332 66,332 66,332 66,332 66,332 66,332 66,332 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -95.19% 44.66% 108.13% 92.09% 86.95% -49.63% -34.39% -
ROE -1.41% 1.00% 2.11% 2.05% 1.86% -1.00% -0.61% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.16 21.40 18.52 20.77 19.88 18.54 16.23 -8.68%
EPS -13.48 9.56 20.03 19.14 17.28 -9.20 -5.57 80.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.5312 9.5421 9.4838 9.3438 9.3102 9.2196 9.0773 3.30%
Adjusted Per Share Value based on latest NOSH - 66,332
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.09 15.25 13.20 14.80 14.16 13.21 11.56 -8.66%
EPS -9.60 6.81 14.27 13.63 12.32 -6.56 -3.98 79.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.792 6.7998 6.7582 6.6585 6.6345 6.57 6.4686 3.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.30 3.30 3.45 3.06 3.03 2.98 3.08 -
P/RPS 23.31 15.42 18.63 14.73 15.24 16.08 18.98 14.66%
P/EPS -24.49 34.53 17.23 16.00 17.53 -32.39 -55.20 -41.80%
EY -4.08 2.90 5.80 6.25 5.70 -3.09 -1.81 71.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.36 0.33 0.33 0.32 0.34 1.94%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 28/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 3.30 3.20 3.30 3.65 3.00 3.26 3.08 -
P/RPS 23.31 14.96 17.82 17.57 15.09 17.59 18.98 14.66%
P/EPS -24.49 33.49 16.48 19.08 17.36 -35.43 -55.20 -41.80%
EY -4.08 2.99 6.07 5.24 5.76 -2.82 -1.81 71.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.35 0.39 0.32 0.35 0.34 1.94%

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