[SAB] QoQ Quarter Result on 31-Jul-2003 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -34.55%
YoY- -68.13%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 102,900 86,812 85,039 83,920 82,678 74,425 80,472 17.82%
PBT 2,607 5,071 4,320 3,075 4,162 5,522 7,355 -49.94%
Tax -3,397 -834 -212 -512 -246 -45 -560 232.97%
NP -790 4,237 4,108 2,563 3,916 5,477 6,795 -
-
NP to SH -790 4,237 4,108 2,563 3,916 5,477 6,795 -
-
Tax Rate 130.30% 16.45% 4.91% 16.65% 5.91% 0.81% 7.61% -
Total Cost 103,690 82,575 80,931 81,357 78,762 68,948 73,677 25.61%
-
Net Worth 366,707 345,541 345,660 341,383 314,933 337,853 331,361 6.99%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - 36,772 5,252 - - 2,621 -
Div Payout % - - 895.14% 204.92% - - 38.58% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 366,707 345,541 345,660 341,383 314,933 337,853 331,361 6.99%
NOSH 137,343 137,119 105,063 105,040 104,977 104,923 104,861 19.72%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -0.77% 4.88% 4.83% 3.05% 4.74% 7.36% 8.44% -
ROE -0.22% 1.23% 1.19% 0.75% 1.24% 1.62% 2.05% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 74.92 63.31 80.94 79.89 78.76 70.93 76.74 -1.58%
EPS -0.67 3.09 3.91 2.44 3.73 5.22 6.48 -
DPS 0.00 0.00 35.00 5.00 0.00 0.00 2.50 -
NAPS 2.67 2.52 3.29 3.25 3.00 3.22 3.16 -10.63%
Adjusted Per Share Value based on latest NOSH - 105,040
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 75.18 63.43 62.13 61.31 60.41 54.38 58.79 17.83%
EPS -0.58 3.10 3.00 1.87 2.86 4.00 4.96 -
DPS 0.00 0.00 26.87 3.84 0.00 0.00 1.92 -
NAPS 2.6792 2.5246 2.5255 2.4942 2.301 2.4684 2.421 6.99%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.00 2.20 3.02 1.88 1.66 1.72 1.77 -
P/RPS 2.67 3.47 3.73 2.35 2.11 2.42 2.31 10.14%
P/EPS -347.71 71.20 77.24 77.05 44.50 32.95 27.31 -
EY -0.29 1.40 1.29 1.30 2.25 3.03 3.66 -
DY 0.00 0.00 11.59 2.66 0.00 0.00 1.41 -
P/NAPS 0.75 0.87 0.92 0.58 0.55 0.53 0.56 21.52%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 30/03/04 30/12/03 31/10/03 30/06/03 27/03/03 31/12/02 -
Price 1.98 2.15 2.18 3.02 1.78 1.72 1.70 -
P/RPS 2.64 3.40 2.69 3.78 2.26 2.42 2.22 12.25%
P/EPS -344.23 69.58 55.75 123.77 47.72 32.95 26.23 -
EY -0.29 1.44 1.79 0.81 2.10 3.03 3.81 -
DY 0.00 0.00 16.06 1.66 0.00 0.00 1.47 -
P/NAPS 0.74 0.85 0.66 0.93 0.59 0.53 0.54 23.39%

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