[BIG] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -0.24%
YoY- 2.01%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 50,662 48,986 45,892 46,127 46,525 46,496 43,804 10.17%
PBT 3,518 3,092 2,184 2,663 2,400 2,518 1,620 67.61%
Tax -105 -158 0 -278 -9 -34 -56 51.99%
NP 3,413 2,934 2,184 2,385 2,390 2,484 1,564 68.16%
-
NP to SH 3,413 2,934 2,184 2,385 2,390 2,484 1,564 68.16%
-
Tax Rate 2.98% 5.11% 0.00% 10.44% 0.38% 1.35% 3.46% -
Total Cost 47,249 46,052 43,708 43,742 44,134 44,012 42,240 7.74%
-
Net Worth 40,744 39,799 39,027 36,322 37,858 37,298 36,596 7.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 40,744 39,799 39,027 36,322 37,858 37,298 36,596 7.41%
NOSH 19,219 19,226 19,225 19,218 19,217 19,226 19,261 -0.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.74% 5.99% 4.76% 5.17% 5.14% 5.34% 3.57% -
ROE 8.38% 7.37% 5.60% 6.57% 6.31% 6.66% 4.27% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 263.60 254.78 238.71 240.02 242.10 241.84 227.42 10.33%
EPS 17.76 15.26 11.36 12.41 12.44 12.92 8.12 68.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.07 2.03 1.89 1.97 1.94 1.90 7.57%
Adjusted Per Share Value based on latest NOSH - 19,255
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 79.81 77.17 72.29 72.66 73.29 73.24 69.00 10.17%
EPS 5.38 4.62 3.44 3.76 3.77 3.91 2.46 68.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6418 0.6269 0.6148 0.5722 0.5964 0.5875 0.5765 7.40%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.85 1.71 1.15 1.23 1.36 1.67 1.72 -
P/RPS 1.08 0.67 0.48 0.51 0.56 0.69 0.76 26.37%
P/EPS 16.05 11.21 10.12 9.91 10.93 12.93 21.18 -16.86%
EY 6.23 8.92 9.88 10.09 9.15 7.74 4.72 20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.83 0.57 0.65 0.69 0.86 0.91 29.40%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 30/05/03 28/02/03 29/11/02 28/08/02 30/05/02 -
Price 4.92 2.92 1.34 1.25 1.31 1.64 1.70 -
P/RPS 1.87 1.15 0.56 0.52 0.54 0.68 0.75 83.77%
P/EPS 27.70 19.13 11.80 10.07 10.53 12.69 20.94 20.48%
EY 3.61 5.23 8.48 9.93 9.50 7.88 4.78 -17.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 1.41 0.66 0.66 0.66 0.85 0.89 89.29%

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