[SIGGAS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SIGGAS] SIG GASES BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -98.87%
YoY- -96.81%
Quarter Report
Latest QR
Upcoming QR
SIGGAS's Result
SIGGAS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 63,109 47,078 31,122 14,699 62,131 46,768 30,963 60.54%
PBT 2,038 1,735 1,158 37 2,187 2,272 1,710 12.37%
Tax 627 335 266 0 1,100 194 135 177.59%
NP 2,665 2,070 1,424 37 3,287 2,466 1,845 27.69%
-
NP to SH 2,665 2,070 1,424 37 3,287 2,466 1,845 27.69%
-
Tax Rate -30.77% -19.31% -22.97% 0.00% -50.30% -8.54% -7.89% -
Total Cost 60,444 45,008 29,698 14,662 58,844 44,302 29,118 62.51%
-
Net Worth 91,328 91,500 91,435 111,000 89,811 90,219 85,499 4.48%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,197 1,200 14 - 898 902 900 20.87%
Div Payout % 44.94% 57.97% 1.05% - 27.32% 36.59% 48.78% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 91,328 91,500 91,435 111,000 89,811 90,219 85,499 4.48%
NOSH 149,719 150,000 149,894 185,000 149,686 150,365 149,999 -0.12%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.22% 4.40% 4.58% 0.25% 5.29% 5.27% 5.96% -
ROE 2.92% 2.26% 1.56% 0.03% 3.66% 2.73% 2.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.15 31.39 20.76 7.95 41.51 31.10 20.64 60.75%
EPS 1.78 1.38 0.95 0.02 2.19 1.64 1.23 27.85%
DPS 0.80 0.80 0.01 0.00 0.60 0.60 0.60 21.07%
NAPS 0.61 0.61 0.61 0.60 0.60 0.60 0.57 4.61%
Adjusted Per Share Value based on latest NOSH - 185,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.66 25.11 16.60 7.84 33.14 24.94 16.51 60.57%
EPS 1.42 1.10 0.76 0.02 1.75 1.32 0.98 27.96%
DPS 0.64 0.64 0.01 0.00 0.48 0.48 0.48 21.07%
NAPS 0.4871 0.488 0.4877 0.592 0.479 0.4812 0.456 4.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.60 0.595 0.62 0.60 0.65 0.60 0.67 -
P/RPS 1.42 1.90 2.99 7.55 1.57 1.93 3.25 -42.33%
P/EPS 33.71 43.12 65.26 3,000.00 29.60 36.59 54.47 -27.31%
EY 2.97 2.32 1.53 0.03 3.38 2.73 1.84 37.48%
DY 1.33 1.34 0.02 0.00 0.92 1.00 0.90 29.64%
P/NAPS 0.98 0.98 1.02 1.00 1.08 1.00 1.18 -11.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 14/11/13 16/08/13 16/05/13 20/02/13 21/11/12 16/08/12 -
Price 0.575 0.58 0.615 0.63 0.61 0.59 0.64 -
P/RPS 1.36 1.85 2.96 7.93 1.47 1.90 3.10 -42.17%
P/EPS 32.30 42.03 64.74 3,150.00 27.78 35.98 52.03 -27.16%
EY 3.10 2.38 1.54 0.03 3.60 2.78 1.92 37.50%
DY 1.39 1.38 0.02 0.00 0.98 1.02 0.94 29.70%
P/NAPS 0.94 0.95 1.01 1.05 1.02 0.98 1.12 -10.99%

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