[BIG] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -86.89%
YoY- -76.65%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 65,826 63,844 58,956 15,393 53,153 50,662 48,986 21.66%
PBT 4,107 3,621 3,512 532 3,687 3,518 3,092 20.73%
Tax 519 -261 -44 -22 202 -105 -158 -
NP 4,626 3,360 3,468 510 3,889 3,413 2,934 35.27%
-
NP to SH 4,626 3,360 3,468 510 3,889 3,413 2,934 35.27%
-
Tax Rate -12.64% 7.21% 1.25% 4.14% -5.48% 2.98% 5.11% -
Total Cost 61,200 60,484 55,488 14,883 49,264 47,249 46,052 20.77%
-
Net Worth 52,999 49,246 53,316 39,913 39,779 40,744 39,799 20.93%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 452 591 - - - - - -
Div Payout % 9.79% 17.61% - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 52,999 49,246 53,316 39,913 39,779 40,744 39,799 20.93%
NOSH 45,298 44,366 48,033 36,956 19,217 19,219 19,226 76.60%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.03% 5.26% 5.88% 3.31% 7.32% 6.74% 5.99% -
ROE 8.73% 6.82% 6.50% 1.28% 9.78% 8.38% 7.37% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 145.32 143.90 122.74 41.65 276.59 263.60 254.78 -31.10%
EPS 9.76 7.57 7.22 1.38 20.24 17.76 15.26 -25.66%
DPS 1.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.11 1.11 1.08 2.07 2.12 2.07 -31.52%
Adjusted Per Share Value based on latest NOSH - 36,956
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 103.69 100.57 92.87 24.25 83.73 79.81 77.17 21.65%
EPS 7.29 5.29 5.46 0.80 6.13 5.38 4.62 35.34%
DPS 0.71 0.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8349 0.7758 0.8399 0.6287 0.6266 0.6418 0.6269 20.94%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.30 2.30 2.75 3.10 4.66 2.85 1.71 -
P/RPS 1.58 1.60 2.24 7.44 1.68 1.08 0.67 76.70%
P/EPS 22.52 30.37 38.09 224.64 23.03 16.05 11.21 58.87%
EY 4.44 3.29 2.63 0.45 4.34 6.23 8.92 -37.05%
DY 0.43 0.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.07 2.48 2.87 2.25 1.34 0.83 77.46%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 30/08/04 31/05/04 27/02/04 21/11/03 25/08/03 -
Price 2.25 2.29 2.66 2.74 3.18 4.92 2.92 -
P/RPS 1.55 1.59 2.17 6.58 1.15 1.87 1.15 21.90%
P/EPS 22.03 30.24 36.84 198.55 15.71 27.70 19.13 9.81%
EY 4.54 3.31 2.71 0.50 6.36 3.61 5.23 -8.96%
DY 0.44 0.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.06 2.40 2.54 1.54 2.32 1.41 22.73%

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