[SBAGAN] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 67.22%
YoY- 85.53%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 11,079 11,097 14,939 11,781 12,265 13,488 10,026 1.67%
PBT -1,706 4,407 16,618 6,814 8,356 21,901 14,115 -
Tax -173 1,025 -2,393 5,429 -1,757 -2,760 -1,460 -29.89%
NP -1,879 5,432 14,225 12,243 6,599 19,141 12,655 -
-
NP to SH -1,879 5,432 14,225 12,243 6,599 19,141 12,655 -
-
Tax Rate - -23.26% 14.40% -79.67% 21.03% 12.60% 10.34% -
Total Cost 12,958 5,665 714 -462 5,666 -5,653 -2,629 -
-
Net Worth 561,837 579,939 439,725 392,590 367,292 373,697 347,310 8.33%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 561,837 579,939 439,725 392,590 367,292 373,697 347,310 8.33%
NOSH 66,332 66,332 66,332 60,491 60,491 60,496 60,492 1.54%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -16.96% 48.95% 95.22% 103.92% 53.80% 141.91% 126.22% -
ROE -0.33% 0.94% 3.23% 3.12% 1.80% 5.12% 3.64% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.70 16.73 22.52 19.48 20.28 22.30 16.57 0.13%
EPS -2.83 8.19 22.09 20.24 10.91 31.64 20.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.47 8.7429 6.6291 6.49 6.0718 6.1772 5.7414 6.68%
Adjusted Per Share Value based on latest NOSH - 60,491
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.90 11.92 16.05 12.66 13.18 14.49 10.77 1.67%
EPS -2.02 5.84 15.28 13.15 7.09 20.56 13.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0358 6.2303 4.724 4.2176 3.9458 4.0146 3.7312 8.33%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.95 3.12 3.65 3.05 2.84 3.08 2.41 -
P/RPS 17.66 18.65 16.21 15.66 14.01 13.81 14.54 3.28%
P/EPS -104.14 38.10 17.02 15.07 26.03 9.73 11.52 -
EY -0.96 2.62 5.88 6.64 3.84 10.27 8.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.55 0.47 0.47 0.50 0.42 -2.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 28/08/14 30/08/13 28/08/12 25/08/11 27/08/10 -
Price 3.01 2.95 3.60 3.02 2.92 2.61 2.38 -
P/RPS 18.02 17.63 15.98 15.51 14.40 11.71 14.36 3.85%
P/EPS -106.26 36.02 16.79 14.92 26.77 8.25 11.38 -
EY -0.94 2.78 5.96 6.70 3.74 12.12 8.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.54 0.47 0.48 0.42 0.41 -2.14%

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