[SBAGAN] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 19.03%
YoY- 383.29%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 5,148 5,196 2,874 3,886 2,722 3,625 1,947 91.09%
PBT 7,550 11,483 920 5,681 4,903 8,355 2,852 91.25%
Tax -725 -2,759 -316 -215 -311 -284 -99 276.65%
NP 6,825 8,724 604 5,466 4,592 8,071 2,753 83.07%
-
NP to SH 6,825 8,724 604 5,466 4,592 8,071 2,753 83.07%
-
Tax Rate 9.60% 24.03% 34.35% 3.78% 6.34% 3.40% 3.47% -
Total Cost -1,677 -3,528 2,270 -1,580 -1,870 -4,446 -806 62.90%
-
Net Worth 342,647 340,683 324,933 316,647 312,389 208,750 200,993 42.66%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 342,647 340,683 324,933 316,647 312,389 208,750 200,993 42.66%
NOSH 60,505 60,499 60,400 60,464 60,500 60,502 60,505 0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 132.58% 167.90% 21.02% 140.66% 168.70% 222.65% 141.40% -
ROE 1.99% 2.56% 0.19% 1.73% 1.47% 3.87% 1.37% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.51 8.59 4.76 6.43 4.50 5.99 3.22 91.04%
EPS 11.28 14.42 1.00 9.04 7.59 13.34 4.55 83.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6631 5.6312 5.3797 5.2369 5.1634 3.4503 3.3219 42.66%
Adjusted Per Share Value based on latest NOSH - 60,464
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.53 5.58 3.09 4.17 2.92 3.89 2.09 91.18%
EPS 7.33 9.37 0.65 5.87 4.93 8.67 2.96 82.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6811 3.66 3.4908 3.4017 3.356 2.2426 2.1593 42.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.79 2.85 2.78 2.66 2.56 2.30 2.25 -
P/RPS 32.79 33.18 58.42 41.39 56.90 38.39 69.92 -39.61%
P/EPS 24.73 19.76 278.00 29.42 33.73 17.24 49.45 -36.96%
EY 4.04 5.06 0.36 3.40 2.96 5.80 2.02 58.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.52 0.51 0.50 0.67 0.68 -19.60%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 29/08/07 29/05/07 23/02/07 29/11/06 29/08/06 30/05/06 -
Price 2.88 2.70 2.83 3.14 2.69 2.40 2.20 -
P/RPS 33.85 31.44 59.48 48.86 59.79 40.06 68.37 -37.38%
P/EPS 25.53 18.72 283.00 34.73 35.44 17.99 48.35 -34.64%
EY 3.92 5.34 0.35 2.88 2.82 5.56 2.07 53.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.53 0.60 0.52 0.70 0.66 -15.77%

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