[SBAGAN] QoQ Quarter Result on 30-Jun-2007 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 1344.37%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 4,274 5,483 5,148 5,196 2,874 3,886 2,722 35.05%
PBT 10,083 7,029 7,550 11,483 920 5,681 4,903 61.64%
Tax -581 -678 -725 -2,759 -316 -215 -311 51.62%
NP 9,502 6,351 6,825 8,724 604 5,466 4,592 62.31%
-
NP to SH 9,502 6,351 6,825 8,724 604 5,466 4,592 62.31%
-
Tax Rate 5.76% 9.65% 9.60% 24.03% 34.35% 3.78% 6.34% -
Total Cost -5,228 -868 -1,677 -3,528 2,270 -1,580 -1,870 98.33%
-
Net Worth 324,695 335,332 342,647 340,683 324,933 316,647 312,389 2.60%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 324,695 335,332 342,647 340,683 324,933 316,647 312,389 2.60%
NOSH 60,483 60,485 60,505 60,499 60,400 60,464 60,500 -0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 222.32% 115.83% 132.58% 167.90% 21.02% 140.66% 168.70% -
ROE 2.93% 1.89% 1.99% 2.56% 0.19% 1.73% 1.47% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.07 9.06 8.51 8.59 4.76 6.43 4.50 35.10%
EPS 15.71 10.50 11.28 14.42 1.00 9.04 7.59 62.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3683 5.544 5.6631 5.6312 5.3797 5.2369 5.1634 2.62%
Adjusted Per Share Value based on latest NOSH - 60,499
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.59 5.89 5.53 5.58 3.09 4.17 2.92 35.15%
EPS 10.21 6.82 7.33 9.37 0.65 5.87 4.93 62.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4882 3.6025 3.6811 3.66 3.4908 3.4017 3.356 2.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.74 3.02 2.79 2.85 2.78 2.66 2.56 -
P/RPS 38.78 33.32 32.79 33.18 58.42 41.39 56.90 -22.53%
P/EPS 17.44 28.76 24.73 19.76 278.00 29.42 33.73 -35.55%
EY 5.73 3.48 4.04 5.06 0.36 3.40 2.96 55.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.49 0.51 0.52 0.51 0.50 1.32%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 29/11/06 -
Price 2.85 2.86 2.88 2.70 2.83 3.14 2.69 -
P/RPS 40.33 31.55 33.85 31.44 59.48 48.86 59.79 -23.06%
P/EPS 18.14 27.24 25.53 18.72 283.00 34.73 35.44 -35.98%
EY 5.51 3.67 3.92 5.34 0.35 2.88 2.82 56.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.51 0.48 0.53 0.60 0.52 1.27%

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