[BIG] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
14-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 35.01%
YoY- 252.14%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 80,050 81,334 88,356 93,027 92,069 97,506 97,724 -12.44%
PBT 538 2,974 2,796 3,682 4,228 3,990 4,968 -77.24%
Tax -737 -738 -588 190 -1,360 -346 -164 172.07%
NP -198 2,236 2,208 3,872 2,868 3,644 4,804 -
-
NP to SH -198 2,236 2,208 3,872 2,868 3,644 4,804 -
-
Tax Rate 136.99% 24.82% 21.03% -5.16% 32.17% 8.67% 3.30% -
Total Cost 80,249 79,098 86,148 89,155 89,201 93,862 92,920 -9.30%
-
Net Worth 47,611 48,572 48,092 47,611 45,687 45,687 44,725 4.25%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 47,611 48,572 48,092 47,611 45,687 45,687 44,725 4.25%
NOSH 48,092 48,092 48,092 48,092 48,092 48,092 48,092 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.25% 2.75% 2.50% 4.16% 3.12% 3.74% 4.92% -
ROE -0.42% 4.60% 4.59% 8.13% 6.28% 7.98% 10.74% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 166.45 169.12 183.72 193.44 191.44 202.75 203.20 -12.44%
EPS -0.41 4.64 4.60 8.05 5.96 7.58 10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.01 1.00 0.99 0.95 0.95 0.93 4.25%
Adjusted Per Share Value based on latest NOSH - 48,092
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 126.10 128.12 139.18 146.54 145.03 153.60 153.94 -12.44%
EPS -0.31 3.52 3.48 6.10 4.52 5.74 7.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.7651 0.7576 0.75 0.7197 0.7197 0.7045 4.25%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.785 0.745 0.91 0.34 0.315 0.305 0.255 -
P/RPS 0.47 0.44 0.50 0.18 0.16 0.15 0.13 135.37%
P/EPS -190.03 16.02 19.82 4.22 5.28 4.03 2.55 -
EY -0.53 6.24 5.05 23.68 18.93 24.84 39.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.91 0.34 0.33 0.32 0.27 104.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 24/09/14 26/05/14 14/02/14 27/11/13 29/08/13 29/05/13 -
Price 0.715 0.88 0.77 0.40 0.34 0.265 0.41 -
P/RPS 0.43 0.52 0.42 0.21 0.18 0.13 0.20 66.50%
P/EPS -173.08 18.93 16.77 4.97 5.70 3.50 4.10 -
EY -0.58 5.28 5.96 20.13 17.54 28.59 24.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.87 0.77 0.40 0.36 0.28 0.44 38.82%

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