[SBAGAN] YoY Quarter Result on 30-Jun-2005 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -279.72%
YoY- -178.36%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 5,789 5,196 3,625 3,165 5,931 2,983 1,350 27.43%
PBT 10,007 11,483 8,355 -2,799 6,499 9,096 8,072 3.64%
Tax -1,445 -2,759 -284 -421 -2,301 -499 -318 28.66%
NP 8,562 8,724 8,071 -3,220 4,198 8,597 7,754 1.66%
-
NP to SH 8,562 8,724 8,071 -3,220 4,109 8,597 7,754 1.66%
-
Tax Rate 14.44% 24.03% 3.40% - 35.41% 5.49% 3.94% -
Total Cost -2,773 -3,528 -4,446 6,385 1,733 -5,614 -6,404 -13.00%
-
Net Worth 302,406 340,683 208,750 199,972 192,487 171,707 156,679 11.57%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - 850 - -
Div Payout % - - - - - 9.89% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 302,406 340,683 208,750 199,972 192,487 171,707 156,679 11.57%
NOSH 60,481 60,499 60,502 60,526 1,849 1,889 1,890 78.08%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 147.90% 167.90% 222.65% -101.74% 70.78% 288.20% 574.37% -
ROE 2.83% 2.56% 3.87% -1.61% 2.13% 5.01% 4.95% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 9.57 8.59 5.99 5.23 320.61 157.83 71.42 -28.44%
EPS 14.15 14.42 13.34 -5.32 222.12 454.87 410.19 -42.91%
DPS 0.00 0.00 0.00 0.00 0.00 45.00 0.00 -
NAPS 5.00 5.6312 3.4503 3.3039 104.0529 90.8508 82.8842 -37.34%
Adjusted Per Share Value based on latest NOSH - 60,526
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 6.22 5.58 3.89 3.40 6.37 3.20 1.45 27.44%
EPS 9.20 9.37 8.67 -3.46 4.41 9.24 8.33 1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
NAPS 3.2487 3.66 2.2426 2.1483 2.0679 1.8446 1.6832 11.57%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.85 2.85 2.30 2.79 4.31 2.90 2.78 -
P/RPS 29.78 33.18 38.39 53.35 1.34 1.84 3.89 40.34%
P/EPS 20.13 19.76 17.24 -52.44 1.94 0.64 0.68 75.79%
EY 4.97 5.06 5.80 -1.91 51.54 156.85 147.55 -43.14%
DY 0.00 0.00 0.00 0.00 0.00 15.52 0.00 -
P/NAPS 0.57 0.51 0.67 0.84 0.04 0.03 0.03 63.27%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 29/08/06 30/08/05 27/08/04 29/08/03 30/08/02 -
Price 2.58 2.70 2.40 2.66 3.97 2.90 2.64 -
P/RPS 26.95 31.44 40.06 50.87 1.24 1.84 3.70 39.18%
P/EPS 18.22 18.72 17.99 -50.00 1.79 0.64 0.64 74.65%
EY 5.49 5.34 5.56 -2.00 55.95 156.85 155.38 -42.68%
DY 0.00 0.00 0.00 0.00 0.00 15.52 0.00 -
P/NAPS 0.52 0.48 0.70 0.81 0.04 0.03 0.03 60.80%

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