[SAB] QoQ Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -83.33%
YoY- 3652.54%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 336,519 250,443 171,812 81,364 375,057 294,116 205,413 39.09%
PBT 2,045 3,111 3,269 2,090 12,903 5,168 3,207 -25.97%
Tax -1,849 -1,164 -418 -44 -330 -2,188 -1,880 -1.10%
NP 196 1,947 2,851 2,046 12,573 2,980 1,327 -72.15%
-
NP to SH 209 1,353 3,008 2,096 12,573 2,980 1,327 -70.93%
-
Tax Rate 90.42% 37.42% 12.79% 2.11% 2.56% 42.34% 58.62% -
Total Cost 336,323 248,496 168,961 79,318 362,484 291,136 204,086 39.64%
-
Net Worth 351,762 360,800 352,756 353,443 367,154 344,477 351,586 0.03%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 4,681 7,516 - - 10,274 10,252 - -
Div Payout % 2,239.83% 555.56% - - 81.72% 344.04% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 351,762 360,800 352,756 353,443 367,154 344,477 351,586 0.03%
NOSH 133,750 136,666 136,727 136,993 136,998 136,697 136,804 -1.49%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 0.06% 0.78% 1.66% 2.51% 3.35% 1.01% 0.65% -
ROE 0.06% 0.38% 0.85% 0.59% 3.42% 0.87% 0.38% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 251.60 183.25 125.66 59.39 273.77 215.16 150.15 41.21%
EPS 0.15 0.99 2.20 1.53 9.18 2.18 0.97 -71.28%
DPS 3.50 5.50 0.00 0.00 7.50 7.50 0.00 -
NAPS 2.63 2.64 2.58 2.58 2.68 2.52 2.57 1.55%
Adjusted Per Share Value based on latest NOSH - 136,993
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 245.87 182.98 125.53 59.45 274.02 214.89 150.08 39.09%
EPS 0.15 0.99 2.20 1.53 9.19 2.18 0.97 -71.28%
DPS 3.42 5.49 0.00 0.00 7.51 7.49 0.00 -
NAPS 2.57 2.6361 2.5773 2.5823 2.6825 2.5168 2.5688 0.03%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.75 1.85 1.89 1.89 1.70 1.85 1.91 -
P/RPS 0.70 1.01 1.50 3.18 0.62 0.86 1.27 -32.84%
P/EPS 1,119.92 186.87 85.91 123.53 18.52 84.86 196.91 219.64%
EY 0.09 0.54 1.16 0.81 5.40 1.18 0.51 -68.63%
DY 2.00 2.97 0.00 0.00 4.41 4.05 0.00 -
P/NAPS 0.67 0.70 0.73 0.73 0.63 0.73 0.74 -6.42%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 29/03/06 28/12/05 29/09/05 28/06/05 31/03/05 27/12/04 -
Price 1.68 1.74 1.79 1.92 1.78 1.77 1.79 -
P/RPS 0.67 0.95 1.42 3.23 0.65 0.82 1.19 -31.88%
P/EPS 1,075.12 175.76 81.36 125.49 19.40 81.19 184.54 224.82%
EY 0.09 0.57 1.23 0.80 5.16 1.23 0.54 -69.81%
DY 2.08 3.16 0.00 0.00 4.21 4.24 0.00 -
P/NAPS 0.64 0.66 0.69 0.74 0.66 0.70 0.70 -5.81%

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