[BIG] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 16.34%
YoY- 42.78%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 58,956 15,393 53,153 50,662 48,986 45,892 46,127 17.79%
PBT 3,512 532 3,687 3,518 3,092 2,184 2,663 20.28%
Tax -44 -22 202 -105 -158 0 -278 -70.77%
NP 3,468 510 3,889 3,413 2,934 2,184 2,385 28.37%
-
NP to SH 3,468 510 3,889 3,413 2,934 2,184 2,385 28.37%
-
Tax Rate 1.25% 4.14% -5.48% 2.98% 5.11% 0.00% 10.44% -
Total Cost 55,488 14,883 49,264 47,249 46,052 43,708 43,742 17.20%
-
Net Worth 53,316 39,913 39,779 40,744 39,799 39,027 36,322 29.18%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 53,316 39,913 39,779 40,744 39,799 39,027 36,322 29.18%
NOSH 48,033 36,956 19,217 19,219 19,226 19,225 19,218 84.27%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.88% 3.31% 7.32% 6.74% 5.99% 4.76% 5.17% -
ROE 6.50% 1.28% 9.78% 8.38% 7.37% 5.60% 6.57% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 122.74 41.65 276.59 263.60 254.78 238.71 240.02 -36.07%
EPS 7.22 1.38 20.24 17.76 15.26 11.36 12.41 -30.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.08 2.07 2.12 2.07 2.03 1.89 -29.89%
Adjusted Per Share Value based on latest NOSH - 19,209
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 92.87 24.25 83.73 79.81 77.17 72.29 72.66 17.79%
EPS 5.46 0.80 6.13 5.38 4.62 3.44 3.76 28.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8399 0.6287 0.6266 0.6418 0.6269 0.6148 0.5722 29.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.75 3.10 4.66 2.85 1.71 1.15 1.23 -
P/RPS 2.24 7.44 1.68 1.08 0.67 0.48 0.51 168.43%
P/EPS 38.09 224.64 23.03 16.05 11.21 10.12 9.91 145.57%
EY 2.63 0.45 4.34 6.23 8.92 9.88 10.09 -59.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 2.87 2.25 1.34 0.83 0.57 0.65 144.36%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 21/11/03 25/08/03 30/05/03 28/02/03 -
Price 2.66 2.74 3.18 4.92 2.92 1.34 1.25 -
P/RPS 2.17 6.58 1.15 1.87 1.15 0.56 0.52 159.42%
P/EPS 36.84 198.55 15.71 27.70 19.13 11.80 10.07 137.61%
EY 2.71 0.50 6.36 3.61 5.23 8.48 9.93 -57.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.54 1.54 2.32 1.41 0.66 0.66 136.65%

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