[BANENG] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 52.21%
YoY- 17.86%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 395,531 334,253 343,646 293,020 301,314 261,302 220,344 47.54%
PBT 2,048 5,477 5,810 6,060 3,641 5,436 6,144 -51.82%
Tax -975 -448 -744 -824 -1,699 -1,514 -2,054 -39.06%
NP 1,073 5,029 5,066 5,236 1,942 3,921 4,090 -58.91%
-
NP to SH 2,459 5,520 4,348 2,956 1,942 3,921 4,090 -28.69%
-
Tax Rate 47.61% 8.18% 12.81% 13.60% 46.66% 27.85% 33.43% -
Total Cost 394,458 329,224 338,580 287,784 299,372 257,381 216,254 49.12%
-
Net Worth 110,457 142,883 142,330 142,392 145,939 145,849 143,329 -15.90%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 110,457 142,883 142,330 142,392 145,939 145,849 143,329 -15.90%
NOSH 60,031 60,035 60,055 60,081 66,036 60,020 59,970 0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.27% 1.50% 1.47% 1.79% 0.64% 1.50% 1.86% -
ROE 2.23% 3.86% 3.05% 2.08% 1.33% 2.69% 2.85% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 658.88 556.76 572.22 487.71 456.29 435.36 367.42 47.44%
EPS 4.10 9.20 7.24 4.92 3.24 6.53 6.82 -28.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 2.38 2.37 2.37 2.21 2.43 2.39 -15.95%
Adjusted Per Share Value based on latest NOSH - 60,081
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 659.22 557.09 572.74 488.37 502.19 435.50 367.24 47.54%
EPS 4.10 9.20 7.25 4.93 3.24 6.54 6.82 -28.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.841 2.3814 2.3722 2.3732 2.4323 2.4308 2.3888 -15.90%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.29 0.38 0.87 0.92 1.05 1.10 1.43 -
P/RPS 0.04 0.07 0.15 0.19 0.23 0.25 0.39 -77.99%
P/EPS 7.08 4.13 12.02 18.70 35.70 16.84 20.97 -51.41%
EY 14.12 24.20 8.32 5.35 2.80 5.94 4.77 105.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.37 0.39 0.48 0.45 0.60 -58.47%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 06/03/06 28/11/05 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 -
Price 0.33 0.34 0.46 0.85 1.03 1.18 1.19 -
P/RPS 0.05 0.06 0.08 0.17 0.23 0.27 0.32 -70.89%
P/EPS 8.06 3.70 6.35 17.28 35.02 18.06 17.45 -40.16%
EY 12.41 27.04 15.74 5.79 2.86 5.54 5.73 67.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.19 0.36 0.47 0.49 0.50 -49.29%

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