[BIG] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 37.68%
YoY- 18.95%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 91,348 94,114 87,096 65,826 63,844 58,956 15,393 227.42%
PBT 2,396 1,774 5,900 4,107 3,621 3,512 532 172.47%
Tax -150 0 0 519 -261 -44 -22 259.14%
NP 2,245 1,774 5,900 4,626 3,360 3,468 510 168.35%
-
NP to SH 2,245 1,774 5,900 4,626 3,360 3,468 510 168.35%
-
Tax Rate 6.26% 0.00% 0.00% -12.64% 7.21% 1.25% 4.14% -
Total Cost 89,102 92,340 81,196 61,200 60,484 55,488 14,883 229.35%
-
Net Worth 55,812 48,206 56,213 52,999 49,246 53,316 39,913 25.02%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 452 591 - - -
Div Payout % - - - 9.79% 17.61% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 55,812 48,206 56,213 52,999 49,246 53,316 39,913 25.02%
NOSH 48,114 48,206 48,045 45,298 44,366 48,033 36,956 19.21%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.46% 1.88% 6.77% 7.03% 5.26% 5.88% 3.31% -
ROE 4.02% 3.68% 10.50% 8.73% 6.82% 6.50% 1.28% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 189.86 195.23 181.28 145.32 143.90 122.74 41.65 174.67%
EPS 4.67 3.68 12.28 9.76 7.57 7.22 1.38 125.23%
DPS 0.00 0.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 1.16 1.00 1.17 1.17 1.11 1.11 1.08 4.87%
Adjusted Per Share Value based on latest NOSH - 48,145
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 143.90 148.25 137.20 103.69 100.57 92.87 24.25 227.41%
EPS 3.54 2.79 9.29 7.29 5.29 5.46 0.80 169.28%
DPS 0.00 0.00 0.00 0.71 0.93 0.00 0.00 -
NAPS 0.8792 0.7594 0.8855 0.8349 0.7758 0.8399 0.6287 25.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.93 1.15 2.21 2.30 2.30 2.75 3.10 -
P/RPS 0.49 0.59 1.22 1.58 1.60 2.24 7.44 -83.66%
P/EPS 19.93 31.25 18.00 22.52 30.37 38.09 224.64 -80.07%
EY 5.02 3.20 5.56 4.44 3.29 2.63 0.45 398.52%
DY 0.00 0.00 0.00 0.43 0.58 0.00 0.00 -
P/NAPS 0.80 1.15 1.89 1.97 2.07 2.48 2.87 -57.29%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 25/08/05 30/05/05 25/02/05 29/11/04 30/08/04 31/05/04 -
Price 0.73 1.02 1.73 2.25 2.29 2.66 2.74 -
P/RPS 0.38 0.52 0.95 1.55 1.59 2.17 6.58 -85.03%
P/EPS 15.64 27.72 14.09 22.03 30.24 36.84 198.55 -81.59%
EY 6.39 3.61 7.10 4.54 3.31 2.71 0.50 445.77%
DY 0.00 0.00 0.00 0.44 0.58 0.00 0.00 -
P/NAPS 0.63 1.02 1.48 1.92 2.06 2.40 2.54 -60.49%

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