[SBAGAN] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -39.73%
YoY- -63.04%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 12,288 11,660 11,367 10,936 12,452 11,876 13,871 -7.74%
PBT 5,272 4,100 6,344 12,190 19,482 4,484 29,122 -67.89%
Tax -1,542 -1,164 -1,578 -1,542 -1,814 -1,776 -3,319 -39.92%
NP 3,730 2,936 4,766 10,648 17,668 2,708 25,803 -72.35%
-
NP to SH 3,730 2,936 4,766 10,648 17,668 2,708 25,714 -72.29%
-
Tax Rate 29.25% 28.39% 24.87% 12.65% 9.31% 39.61% 11.40% -
Total Cost 8,558 8,724 6,601 288 -5,216 9,168 -11,932 -
-
Net Worth 200,554 200,466 199,827 203,080 205,492 197,337 195,981 1.54%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 50,079 2,086 - - - -
Div Payout % - - 1,050.76% 19.60% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 200,554 200,466 199,827 203,080 205,492 197,337 195,981 1.54%
NOSH 60,551 60,661 60,482 1,889 1,889 1,890 1,883 904.85%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 30.35% 25.18% 41.93% 97.37% 141.89% 22.80% 186.02% -
ROE 1.86% 1.46% 2.39% 5.24% 8.60% 1.37% 13.12% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.29 19.22 18.79 578.62 658.84 628.36 736.46 -90.81%
EPS 6.16 4.84 7.88 563.39 934.82 143.28 1,365.24 -97.24%
DPS 0.00 0.00 82.80 110.40 0.00 0.00 0.00 -
NAPS 3.3121 3.3047 3.3039 107.4503 108.727 104.4111 104.0529 -89.89%
Adjusted Per Share Value based on latest NOSH - 1,889
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.20 12.53 12.21 11.75 13.38 12.76 14.90 -7.73%
EPS 4.01 3.15 5.12 11.44 18.98 2.91 27.62 -72.27%
DPS 0.00 0.00 53.80 2.24 0.00 0.00 0.00 -
NAPS 2.1545 2.1536 2.1467 2.1817 2.2076 2.12 2.1054 1.54%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.40 2.64 2.79 4.09 3.73 3.75 4.31 -
P/RPS 11.83 13.73 14.85 0.71 0.57 0.60 0.59 634.03%
P/EPS 38.96 54.55 35.41 0.73 0.40 2.62 0.32 2335.08%
EY 2.57 1.83 2.82 137.75 250.62 38.21 316.76 -95.92%
DY 0.00 0.00 29.68 26.99 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.84 0.04 0.03 0.04 0.04 583.22%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 30/08/05 19/05/05 21/02/05 30/11/04 27/08/04 -
Price 2.32 2.51 2.66 3.36 4.06 3.86 3.97 -
P/RPS 11.43 13.06 14.15 0.58 0.62 0.61 0.54 660.94%
P/EPS 37.66 51.86 33.76 0.60 0.43 2.69 0.29 2441.78%
EY 2.66 1.93 2.96 167.67 230.25 37.12 343.89 -96.05%
DY 0.00 0.00 31.13 32.86 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.81 0.03 0.04 0.04 0.04 570.54%

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