[SAB] QoQ Quarter Result on 31-Oct-2003 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 60.28%
YoY- -39.54%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 102,988 102,900 86,812 85,039 83,920 82,678 74,425 24.20%
PBT 994 2,607 5,071 4,320 3,075 4,162 5,522 -68.15%
Tax -1,053 -3,397 -834 -212 -512 -246 -45 719.68%
NP -59 -790 4,237 4,108 2,563 3,916 5,477 -
-
NP to SH -59 -790 4,237 4,108 2,563 3,916 5,477 -
-
Tax Rate 105.94% 130.30% 16.45% 4.91% 16.65% 5.91% 0.81% -
Total Cost 103,047 103,690 82,575 80,931 81,357 78,762 68,948 30.75%
-
Net Worth 376,125 366,707 345,541 345,660 341,383 314,933 337,853 7.42%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - 36,772 5,252 - - -
Div Payout % - - - 895.14% 204.92% - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 376,125 366,707 345,541 345,660 341,383 314,933 337,853 7.42%
NOSH 147,500 137,343 137,119 105,063 105,040 104,977 104,923 25.51%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -0.06% -0.77% 4.88% 4.83% 3.05% 4.74% 7.36% -
ROE -0.02% -0.22% 1.23% 1.19% 0.75% 1.24% 1.62% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 69.82 74.92 63.31 80.94 79.89 78.76 70.93 -1.04%
EPS -0.04 -0.67 3.09 3.91 2.44 3.73 5.22 -
DPS 0.00 0.00 0.00 35.00 5.00 0.00 0.00 -
NAPS 2.55 2.67 2.52 3.29 3.25 3.00 3.22 -14.41%
Adjusted Per Share Value based on latest NOSH - 105,063
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 75.21 75.15 63.40 62.10 61.29 60.38 54.35 24.20%
EPS -0.04 -0.58 3.09 3.00 1.87 2.86 4.00 -
DPS 0.00 0.00 0.00 26.85 3.84 0.00 0.00 -
NAPS 2.7468 2.678 2.5234 2.5243 2.493 2.2999 2.4673 7.42%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.88 2.00 2.20 3.02 1.88 1.66 1.72 -
P/RPS 2.69 2.67 3.47 3.73 2.35 2.11 2.42 7.31%
P/EPS -4,700.00 -347.71 71.20 77.24 77.05 44.50 32.95 -
EY -0.02 -0.29 1.40 1.29 1.30 2.25 3.03 -
DY 0.00 0.00 0.00 11.59 2.66 0.00 0.00 -
P/NAPS 0.74 0.75 0.87 0.92 0.58 0.55 0.53 24.94%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/09/04 28/06/04 30/03/04 30/12/03 31/10/03 30/06/03 27/03/03 -
Price 1.87 1.98 2.15 2.18 3.02 1.78 1.72 -
P/RPS 2.68 2.64 3.40 2.69 3.78 2.26 2.42 7.04%
P/EPS -4,675.00 -344.23 69.58 55.75 123.77 47.72 32.95 -
EY -0.02 -0.29 1.44 1.79 0.81 2.10 3.03 -
DY 0.00 0.00 0.00 16.06 1.66 0.00 0.00 -
P/NAPS 0.73 0.74 0.85 0.66 0.93 0.59 0.53 23.81%

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