[SBAGAN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 146.74%
YoY- 876.71%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 9,780 18,851 11,621 9,048 4,511 14,086 8,172 12.70%
PBT -6,466 44,715 24,742 27,807 11,284 -10,301 -18,419 -50.20%
Tax -20 -651 -33 -39 -30 1,841 -58 -50.79%
NP -6,486 44,064 24,709 27,768 11,254 -8,460 -18,477 -50.20%
-
NP to SH -6,486 44,064 24,709 27,768 11,254 -8,460 -18,477 -50.20%
-
Tax Rate - 1.46% 0.13% 0.14% 0.27% - - -
Total Cost 16,266 -25,213 -13,088 -18,720 -6,743 22,546 26,649 -28.02%
-
Net Worth 609,421 616,134 596,214 574,165 555,512 564,221 539,486 8.45%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 1,326 - - - -
Div Payout % - - - 4.78% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 609,421 616,134 596,214 574,165 555,512 564,221 539,486 8.45%
NOSH 66,337 66,337 66,337 66,337 66,337 66,337 66,337 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -66.32% 233.75% 212.62% 306.90% 249.48% -60.06% -226.10% -
ROE -1.06% 7.15% 4.14% 4.84% 2.03% -1.50% -3.42% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.74 28.42 17.52 13.64 6.80 21.24 12.32 12.68%
EPS -9.78 66.43 37.25 41.86 16.97 -12.75 -27.85 -50.19%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 9.1873 9.2885 8.9882 8.6558 8.3746 8.5059 8.133 8.45%
Adjusted Per Share Value based on latest NOSH - 66,337
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 10.51 20.25 12.48 9.72 4.85 15.13 8.78 12.72%
EPS -6.97 47.34 26.54 29.83 12.09 -9.09 -19.85 -50.19%
DPS 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
NAPS 6.547 6.6191 6.4051 6.1682 5.9679 6.0614 5.7957 8.45%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.21 3.00 3.09 3.10 2.80 2.49 2.75 -
P/RPS 21.77 10.56 17.64 22.73 41.17 11.73 22.32 -1.64%
P/EPS -32.83 4.52 8.30 7.41 16.50 -19.52 -9.87 122.66%
EY -3.05 22.14 12.05 13.50 6.06 -5.12 -10.13 -55.04%
DY 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.34 0.36 0.33 0.29 0.34 1.94%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 30/08/21 27/05/21 26/02/21 27/11/20 28/08/20 25/06/20 -
Price 3.45 3.03 3.18 3.02 2.76 2.50 2.49 -
P/RPS 23.40 10.66 18.15 22.14 40.59 11.77 20.21 10.25%
P/EPS -35.28 4.56 8.54 7.21 16.27 -19.60 -8.94 149.51%
EY -2.83 21.92 11.71 13.86 6.15 -5.10 -11.19 -59.97%
DY 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.35 0.35 0.33 0.29 0.31 14.52%

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