[SBAGAN] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 932.36%
YoY- -73.55%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 7,488 5,733 5,027 4,217 3,028 2,954 2,447 111.20%
PBT 11,342 -783 -783 3,002 48 5,203 3,241 131.03%
Tax -625 3,789 3,780 3,795 3,868 -356 -215 104.08%
NP 10,717 3,006 2,997 6,797 3,916 4,847 3,026 132.88%
-
NP to SH 10,717 -601 -610 3,190 309 4,847 3,026 132.88%
-
Tax Rate 5.51% - - -126.42% -8,058.33% 6.84% 6.63% -
Total Cost -3,229 2,727 2,030 -2,580 -888 -1,893 -579 215.47%
-
Net Worth 156,679 0 147,045 149,022 146,181 148,885 152,000 2.04%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 381 - - - - 19 19 642.16%
Div Payout % 3.56% - - - - 0.39% 0.63% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 156,679 0 147,045 149,022 146,181 148,885 152,000 2.04%
NOSH 1,890 1,890 1,895 1,885 1,890 1,889 1,890 0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 143.12% 52.43% 59.62% 161.18% 129.33% 164.08% 123.66% -
ROE 6.84% 0.00% -0.41% 2.14% 0.21% 3.26% 1.99% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 396.12 303.33 265.15 223.61 160.18 156.31 129.45 111.20%
EPS 566.93 -31.80 -32.17 169.15 16.35 256.48 160.08 132.88%
DPS 20.20 0.00 0.00 0.00 0.00 1.01 1.01 640.86%
NAPS 82.8842 0.00 77.56 79.02 77.33 78.7827 80.41 2.04%
Adjusted Per Share Value based on latest NOSH - 1,885
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 8.04 6.16 5.40 4.53 3.25 3.17 2.63 111.06%
EPS 11.51 -0.65 -0.66 3.43 0.33 5.21 3.25 132.88%
DPS 0.41 0.00 0.00 0.00 0.00 0.02 0.02 653.19%
NAPS 1.6832 0.00 1.5797 1.6009 1.5704 1.5995 1.6329 2.04%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.78 2.84 2.59 1.59 1.70 2.03 2.16 -
P/RPS 0.70 0.94 0.98 0.71 1.06 1.30 1.67 -44.08%
P/EPS 0.49 -8.93 -8.05 0.94 10.40 0.79 1.35 -49.21%
EY 203.93 -11.20 -12.42 106.38 9.62 126.34 74.11 96.73%
DY 7.27 0.00 0.00 0.00 0.00 0.50 0.47 523.93%
P/NAPS 0.03 0.00 0.03 0.02 0.02 0.03 0.03 0.00%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date - - 27/02/02 26/11/01 29/08/01 31/05/02 28/02/01 -
Price 0.00 0.00 2.69 2.25 1.88 2.50 1.88 -
P/RPS 0.00 0.00 1.01 1.01 1.17 1.60 1.45 -
P/EPS 0.00 0.00 -8.36 1.33 11.50 0.97 1.17 -
EY 0.00 0.00 -11.96 75.18 8.69 102.59 85.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.40 0.54 -
P/NAPS 0.00 0.00 0.03 0.03 0.02 0.03 0.02 -

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