[SBAGAN] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -21.27%
YoY- 2411.81%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Revenue 11,256 14,133 10,923 9,284 2,954 5,733 4,397 16.95%
PBT 2,689 15,642 31,719 15,094 5,203 -783 8,913 -18.09%
Tax -1,291 -3,458 -1,517 -1,200 -356 3,789 1,884 -
NP 1,398 12,184 30,202 13,894 4,847 3,006 10,797 -28.86%
-
NP to SH 1,398 12,095 30,202 13,894 4,847 -601 8,271 -25.63%
-
Tax Rate 48.01% 22.11% 4.78% 7.95% 6.84% - -21.14% -
Total Cost 9,858 1,949 -19,279 -4,610 -1,893 2,727 -6,400 -
-
Net Worth 200,993 203,070 192,462 163,105 148,885 0 133,905 7.00%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Div - 1,564 2,551 1,144 19 - - -
Div Payout % - 12.94% 8.45% 8.24% 0.39% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Net Worth 200,993 203,070 192,462 163,105 148,885 0 133,905 7.00%
NOSH 60,505 1,889 1,890 1,889 1,889 1,890 1,890 78.14%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
NP Margin 12.42% 86.21% 276.50% 149.66% 164.08% 52.43% 245.55% -
ROE 0.70% 5.96% 15.69% 8.52% 3.26% 0.00% 6.18% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
RPS 18.60 747.82 577.93 491.23 156.31 303.33 232.60 -34.35%
EPS 2.31 639.98 1,597.98 735.16 256.48 -31.80 437.53 -58.25%
DPS 0.00 82.80 135.00 60.56 1.01 0.00 0.00 -
NAPS 3.3219 107.4503 101.8317 86.3021 78.7827 0.00 70.8346 -39.93%
Adjusted Per Share Value based on latest NOSH - 1,889
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
RPS 12.09 15.18 11.73 9.97 3.17 6.16 4.72 16.96%
EPS 1.50 12.99 32.45 14.93 5.21 -0.65 8.89 -25.65%
DPS 0.00 1.68 2.74 1.23 0.02 0.00 0.00 -
NAPS 2.1593 2.1816 2.0676 1.7522 1.5995 0.00 1.4385 7.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 30/03/01 29/03/02 31/03/00 -
Price 2.25 4.09 4.44 2.44 2.03 2.84 2.41 -
P/RPS 12.09 0.55 0.77 0.50 1.30 0.94 1.04 50.48%
P/EPS 97.38 0.64 0.28 0.33 0.79 -8.93 0.55 136.87%
EY 1.03 156.47 359.91 301.29 126.34 -11.20 181.55 -57.75%
DY 0.00 20.24 30.41 24.82 0.50 0.00 0.00 -
P/NAPS 0.68 0.04 0.04 0.03 0.03 0.00 0.03 68.18%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Date 30/05/06 19/05/05 25/05/04 21/05/03 31/05/02 - - -
Price 2.20 3.36 4.73 2.59 2.50 0.00 0.00 -
P/RPS 11.83 0.45 0.82 0.53 1.60 0.00 0.00 -
P/EPS 95.22 0.53 0.30 0.35 0.97 0.00 0.00 -
EY 1.05 190.47 337.84 283.84 102.59 0.00 0.00 -
DY 0.00 24.64 28.54 23.38 0.40 0.00 0.00 -
P/NAPS 0.66 0.03 0.05 0.03 0.03 0.00 0.00 -

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