[BANENG] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 117.51%
YoY- 4.73%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 331,744 273,216 352,550 357,058 327,072 64,834 395,531 -11.09%
PBT 1,934 2,256 2,421 5,554 2,864 502 2,048 -3.75%
Tax -34 -280 -601 -546 -40 -114 -975 -89.39%
NP 1,900 1,976 1,820 5,008 2,824 388 1,073 46.51%
-
NP to SH 2,922 1,652 3,015 5,781 2,658 197 2,459 12.22%
-
Tax Rate 1.76% 12.41% 24.82% 9.83% 1.40% 22.71% 47.61% -
Total Cost 329,844 271,240 350,730 352,050 324,248 64,446 394,458 -11.27%
-
Net Worth 120,151 138,265 138,562 152,329 147,866 145,660 110,457 5.78%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 120,151 138,265 138,562 152,329 147,866 145,660 110,457 5.78%
NOSH 60,075 59,855 59,983 59,972 59,864 59,696 60,031 0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.57% 0.72% 0.52% 1.40% 0.86% 0.60% 0.27% -
ROE 2.43% 1.19% 2.18% 3.80% 1.80% 0.14% 2.23% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 552.21 456.46 587.74 595.37 546.35 108.61 658.88 -11.13%
EPS 4.88 2.76 5.03 9.64 4.44 0.33 4.10 12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.31 2.31 2.54 2.47 2.44 1.84 5.73%
Adjusted Per Share Value based on latest NOSH - 60,019
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 552.91 455.36 587.58 595.10 545.12 108.06 659.22 -11.09%
EPS 4.87 2.75 5.03 9.64 4.43 0.33 4.10 12.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0025 2.3044 2.3094 2.5388 2.4644 2.4277 1.841 5.78%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.44 0.47 0.38 0.31 0.34 0.36 0.29 -
P/RPS 0.08 0.10 0.06 0.05 0.06 0.33 0.04 58.94%
P/EPS 9.05 17.03 7.56 3.22 7.66 109.09 7.08 17.83%
EY 11.05 5.87 13.23 31.10 13.06 0.92 14.12 -15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.16 0.12 0.14 0.15 0.16 23.72%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 23/05/07 26/02/07 28/11/06 28/08/06 12/06/06 06/03/06 -
Price 0.58 0.42 0.58 0.38 0.32 0.32 0.33 -
P/RPS 0.11 0.09 0.10 0.06 0.06 0.29 0.05 69.39%
P/EPS 11.92 15.22 11.54 3.94 7.21 96.97 8.06 29.89%
EY 8.39 6.57 8.67 25.37 13.88 1.03 12.41 -23.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.18 0.25 0.15 0.13 0.13 0.18 37.55%

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