[SBAGAN] YoY Annualized 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- 36.37%
YoY- 52.78%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 10,026 10,883 20,694 14,678 11,716 11,367 13,871 -5.26%
PBT 14,115 -15,509 34,669 22,987 13,843 6,344 29,122 -11.36%
Tax -1,460 2,106 -3,429 -3,601 -1,154 -1,578 -3,319 -12.78%
NP 12,655 -13,403 31,240 19,386 12,689 4,766 25,803 -11.19%
-
NP to SH 12,655 -13,403 31,240 19,386 12,689 4,766 25,714 -11.14%
-
Tax Rate 10.34% - 9.89% 15.67% 8.34% 24.87% 11.40% -
Total Cost -2,629 24,286 -10,546 -4,708 -973 6,601 -11,932 -22.27%
-
Net Worth 347,310 298,549 343,564 340,612 207,227 199,827 195,981 10.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - 50,079 - -
Div Payout % - - - - - 1,050.76% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 347,310 298,549 343,564 340,612 207,227 199,827 195,981 10.00%
NOSH 60,492 60,482 60,487 60,486 60,481 60,482 1,883 78.24%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 126.22% -123.16% 150.96% 132.08% 108.30% 41.93% 186.02% -
ROE 3.64% -4.49% 9.09% 5.69% 6.12% 2.39% 13.12% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 16.57 17.99 34.21 24.27 19.37 18.79 736.46 -46.85%
EPS 20.92 -22.16 51.64 32.05 20.98 7.88 1,365.24 -50.14%
DPS 0.00 0.00 0.00 0.00 0.00 82.80 0.00 -
NAPS 5.7414 4.9361 5.6799 5.6312 3.4263 3.3039 104.0529 -38.28%
Adjusted Per Share Value based on latest NOSH - 60,499
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.77 11.69 22.23 15.77 12.59 12.21 14.90 -5.26%
EPS 13.60 -14.40 33.56 20.83 13.63 5.12 27.62 -11.13%
DPS 0.00 0.00 0.00 0.00 0.00 53.80 0.00 -
NAPS 3.7312 3.2073 3.6909 3.6592 2.2262 2.1467 2.1054 10.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.41 2.33 2.85 2.85 2.30 2.79 4.31 -
P/RPS 14.54 12.95 8.33 11.74 11.87 14.85 0.59 70.54%
P/EPS 11.52 -10.51 5.52 8.89 10.96 35.41 0.32 81.66%
EY 8.68 -9.51 18.12 11.25 9.12 2.82 316.76 -45.07%
DY 0.00 0.00 0.00 0.00 0.00 29.68 0.00 -
P/NAPS 0.42 0.47 0.50 0.51 0.67 0.84 0.04 47.95%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 29/08/08 29/08/07 29/08/06 30/08/05 27/08/04 -
Price 2.38 2.57 2.58 2.70 2.40 2.66 3.97 -
P/RPS 14.36 14.28 7.54 11.13 12.39 14.15 0.54 72.72%
P/EPS 11.38 -11.60 5.00 8.42 11.44 33.76 0.29 84.29%
EY 8.79 -8.62 20.02 11.87 8.74 2.96 343.89 -45.71%
DY 0.00 0.00 0.00 0.00 0.00 31.13 0.00 -
P/NAPS 0.41 0.52 0.45 0.48 0.70 0.81 0.04 47.35%

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