[BIG] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -69.93%
YoY- -48.85%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 74,912 86,993 91,348 94,114 87,096 65,826 63,844 11.25%
PBT 2,988 2,193 2,396 1,774 5,900 4,107 3,621 -12.03%
Tax -24 483 -150 0 0 519 -261 -79.65%
NP 2,964 2,676 2,245 1,774 5,900 4,626 3,360 -8.02%
-
NP to SH 2,964 2,685 2,245 1,774 5,900 4,626 3,360 -8.02%
-
Tax Rate 0.80% -22.02% 6.26% 0.00% 0.00% -12.64% 7.21% -
Total Cost 71,948 84,317 89,102 92,340 81,196 61,200 60,484 12.27%
-
Net Worth 55,123 57,678 55,812 48,206 56,213 52,999 49,246 7.81%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 452 591 -
Div Payout % - - - - - 9.79% 17.61% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 55,123 57,678 55,812 48,206 56,213 52,999 49,246 7.81%
NOSH 45,182 48,065 48,114 48,206 48,045 45,298 44,366 1.22%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.96% 3.08% 2.46% 1.88% 6.77% 7.03% 5.26% -
ROE 5.38% 4.66% 4.02% 3.68% 10.50% 8.73% 6.82% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 165.80 180.99 189.86 195.23 181.28 145.32 143.90 9.91%
EPS 6.56 5.58 4.67 3.68 12.28 9.76 7.57 -9.11%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 1.22 1.20 1.16 1.00 1.17 1.17 1.11 6.50%
Adjusted Per Share Value based on latest NOSH - 48,045
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 118.01 137.04 143.90 148.25 137.20 103.69 100.57 11.26%
EPS 4.67 4.23 3.54 2.79 9.29 7.29 5.29 -7.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.71 0.93 -
NAPS 0.8683 0.9086 0.8792 0.7594 0.8855 0.8349 0.7758 7.80%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.99 0.74 0.93 1.15 2.21 2.30 2.30 -
P/RPS 0.60 0.41 0.49 0.59 1.22 1.58 1.60 -48.02%
P/EPS 15.09 13.25 19.93 31.25 18.00 22.52 30.37 -37.29%
EY 6.63 7.55 5.02 3.20 5.56 4.44 3.29 59.61%
DY 0.00 0.00 0.00 0.00 0.00 0.43 0.58 -
P/NAPS 0.81 0.62 0.80 1.15 1.89 1.97 2.07 -46.53%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 08/06/06 27/02/06 28/11/05 25/08/05 30/05/05 25/02/05 29/11/04 -
Price 0.79 0.89 0.73 1.02 1.73 2.25 2.29 -
P/RPS 0.48 0.49 0.38 0.52 0.95 1.55 1.59 -55.03%
P/EPS 12.04 15.93 15.64 27.72 14.09 22.03 30.24 -45.90%
EY 8.30 6.28 6.39 3.61 7.10 4.54 3.31 84.67%
DY 0.00 0.00 0.00 0.00 0.00 0.44 0.58 -
P/NAPS 0.65 0.74 0.63 1.02 1.48 1.92 2.06 -53.68%

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