[SBAGAN] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -87.91%
YoY- -131.87%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 9,364 7,204 10,883 11,540 13,992 15,836 20,694 -40.97%
PBT 11,394 15,452 -15,509 -8,904 -4,174 -2,172 34,669 -52.27%
Tax -644 -372 2,106 -732 -954 -1,480 -3,429 -67.10%
NP 10,750 15,080 -13,403 -9,636 -5,128 -3,652 31,240 -50.79%
-
NP to SH 10,750 15,080 -13,403 -9,636 -5,128 -3,652 31,240 -50.79%
-
Tax Rate 5.65% 2.41% - - - - 9.89% -
Total Cost -1,386 -7,876 24,286 21,176 19,120 19,488 -10,546 -74.05%
-
Net Worth 330,571 327,530 298,549 276,821 282,826 321,787 343,564 -2.53%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 8,150 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 330,571 327,530 298,549 276,821 282,826 321,787 343,564 -2.53%
NOSH 60,461 60,513 60,482 60,476 60,471 60,463 60,487 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 114.80% 209.33% -123.16% -83.50% -36.65% -23.06% 150.96% -
ROE 3.25% 4.60% -4.49% -3.48% -1.81% -1.13% 9.09% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.49 11.90 17.99 19.08 23.14 26.19 34.21 -40.94%
EPS 17.78 24.92 -22.16 -15.93 -8.48 -6.04 51.64 -50.78%
DPS 0.00 0.00 0.00 0.00 0.00 13.48 0.00 -
NAPS 5.4675 5.4125 4.9361 4.5773 4.677 5.322 5.6799 -2.50%
Adjusted Per Share Value based on latest NOSH - 60,479
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.06 7.74 11.69 12.40 15.03 17.01 22.23 -40.97%
EPS 11.55 16.20 -14.40 -10.35 -5.51 -3.92 33.56 -50.79%
DPS 0.00 0.00 0.00 0.00 0.00 8.76 0.00 -
NAPS 3.5513 3.5186 3.2073 2.9739 3.0384 3.457 3.6909 -2.53%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.31 2.48 2.33 2.02 2.14 2.50 2.85 -
P/RPS 14.92 20.83 12.95 10.59 9.25 9.55 8.33 47.32%
P/EPS 12.99 9.95 -10.51 -12.68 -25.24 -41.39 5.52 76.64%
EY 7.70 10.05 -9.51 -7.89 -3.96 -2.42 18.12 -43.38%
DY 0.00 0.00 0.00 0.00 0.00 5.39 0.00 -
P/NAPS 0.42 0.46 0.47 0.44 0.46 0.47 0.50 -10.94%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 29/08/08 -
Price 2.68 2.42 2.57 2.40 2.23 2.28 2.58 -
P/RPS 17.30 20.33 14.28 12.58 9.64 8.71 7.54 73.69%
P/EPS 15.07 9.71 -11.60 -15.06 -26.30 -37.75 5.00 108.23%
EY 6.63 10.30 -8.62 -6.64 -3.80 -2.65 20.02 -52.03%
DY 0.00 0.00 0.00 0.00 0.00 5.91 0.00 -
P/NAPS 0.49 0.45 0.52 0.52 0.48 0.43 0.45 5.82%

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