[SBAGAN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 6.01%
YoY- 130.88%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 10,631 5,148 14,678 9,482 6,608 2,722 11,716 -6.25%
PBT 14,579 7,550 22,987 11,504 10,584 4,903 13,843 3.50%
Tax -1,403 -725 -3,601 -842 -526 -311 -1,154 13.87%
NP 13,176 6,825 19,386 10,662 10,058 4,592 12,689 2.53%
-
NP to SH 13,176 6,825 19,386 10,662 10,058 4,592 12,689 2.53%
-
Tax Rate 9.62% 9.60% 15.67% 7.32% 4.97% 6.34% 8.34% -
Total Cost -2,545 -1,677 -4,708 -1,180 -3,450 -1,870 -973 89.50%
-
Net Worth 335,389 342,647 340,612 325,345 316,733 312,389 207,227 37.72%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 335,389 342,647 340,612 325,345 316,733 312,389 207,227 37.72%
NOSH 60,495 60,505 60,486 60,476 60,481 60,500 60,481 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 123.94% 132.58% 132.08% 112.44% 152.21% 168.70% 108.30% -
ROE 3.93% 1.99% 5.69% 3.28% 3.18% 1.47% 6.12% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.57 8.51 24.27 15.68 10.93 4.50 19.37 -6.27%
EPS 21.78 11.28 32.05 17.63 16.63 7.59 20.98 2.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.544 5.6631 5.6312 5.3797 5.2369 5.1634 3.4263 37.70%
Adjusted Per Share Value based on latest NOSH - 60,400
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.42 5.53 15.77 10.19 7.10 2.92 12.59 -6.27%
EPS 14.15 7.33 20.83 11.45 10.81 4.93 13.63 2.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6031 3.6811 3.6592 3.4952 3.4027 3.356 2.2262 37.72%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.02 2.79 2.85 2.78 2.66 2.56 2.30 -
P/RPS 17.19 32.79 11.74 17.73 24.35 56.90 11.87 27.91%
P/EPS 13.87 24.73 8.89 15.77 16.00 33.73 10.96 16.94%
EY 7.21 4.04 11.25 6.34 6.25 2.96 9.12 -14.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.51 0.52 0.51 0.50 0.67 -13.36%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 29/11/06 29/08/06 -
Price 2.86 2.88 2.70 2.83 3.14 2.69 2.40 -
P/RPS 16.27 33.85 11.13 18.05 28.74 59.79 12.39 19.85%
P/EPS 13.13 25.53 8.42 16.05 18.88 35.44 11.44 9.59%
EY 7.62 3.92 11.87 6.23 5.30 2.82 8.74 -8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.48 0.53 0.60 0.52 0.70 -17.93%

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