[SBAGAN] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 89.75%
YoY- 1429.13%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
Revenue 11,660 11,876 9,832 11,140 2,804 9,040 -0.27%
PBT 4,100 4,484 20,500 21,732 1,332 -8,884 -
Tax -1,164 -1,776 -864 -1,364 0 8,884 -
NP 2,936 2,708 19,636 20,368 1,332 0 -100.00%
-
NP to SH 2,936 2,708 19,636 20,368 1,332 -10,104 -
-
Tax Rate 28.39% 39.61% 4.21% 6.28% 0.00% - -
Total Cost 8,724 9,168 -9,804 -9,228 1,472 9,040 0.03%
-
Net Worth 200,466 197,337 176,617 162,399 150,889 122,793 -0.51%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
Net Worth 200,466 197,337 176,617 162,399 150,889 122,793 -0.51%
NOSH 60,661 1,890 1,889 1,889 1,889 1,885 -3.62%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
NP Margin 25.18% 22.80% 199.72% 182.84% 47.50% 0.00% -
ROE 1.46% 1.37% 11.12% 12.54% 0.88% -8.23% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
RPS 19.22 628.36 520.22 589.42 148.37 479.56 3.47%
EPS 4.84 143.28 1,038.96 1,077.68 70.48 -536.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3047 104.4111 93.45 85.9265 79.84 65.14 3.22%
Adjusted Per Share Value based on latest NOSH - 1,889
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
RPS 12.53 12.76 10.56 11.97 3.01 9.71 -0.27%
EPS 3.15 2.91 21.09 21.88 1.43 -10.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1536 2.12 1.8974 1.7447 1.621 1.3192 -0.51%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 29/09/00 - -
Price 2.64 3.75 2.88 3.03 1.88 0.00 -
P/RPS 13.73 0.60 0.55 0.51 1.27 0.00 -100.00%
P/EPS 54.55 2.62 0.28 0.28 2.67 0.00 -100.00%
EY 1.83 38.21 360.75 355.67 37.49 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.04 0.03 0.04 0.02 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
Date 23/11/05 30/11/04 19/11/03 27/11/02 30/11/00 30/11/99 -
Price 2.51 3.86 3.06 3.00 1.81 0.00 -
P/RPS 13.06 0.61 0.59 0.51 1.22 0.00 -100.00%
P/EPS 51.86 2.69 0.29 0.28 2.57 0.00 -100.00%
EY 1.93 37.12 339.53 359.23 38.94 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.04 0.03 0.03 0.02 0.00 -100.00%

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