[BIG] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 27.54%
YoY- 1056.86%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 86,993 91,348 94,114 87,096 65,826 63,844 58,956 29.51%
PBT 2,193 2,396 1,774 5,900 4,107 3,621 3,512 -26.88%
Tax 483 -150 0 0 519 -261 -44 -
NP 2,676 2,245 1,774 5,900 4,626 3,360 3,468 -15.83%
-
NP to SH 2,685 2,245 1,774 5,900 4,626 3,360 3,468 -15.64%
-
Tax Rate -22.02% 6.26% 0.00% 0.00% -12.64% 7.21% 1.25% -
Total Cost 84,317 89,102 92,340 81,196 61,200 60,484 55,488 32.07%
-
Net Worth 57,678 55,812 48,206 56,213 52,999 49,246 53,316 5.36%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 452 591 - -
Div Payout % - - - - 9.79% 17.61% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 57,678 55,812 48,206 56,213 52,999 49,246 53,316 5.36%
NOSH 48,065 48,114 48,206 48,045 45,298 44,366 48,033 0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.08% 2.46% 1.88% 6.77% 7.03% 5.26% 5.88% -
ROE 4.66% 4.02% 3.68% 10.50% 8.73% 6.82% 6.50% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 180.99 189.86 195.23 181.28 145.32 143.90 122.74 29.46%
EPS 5.58 4.67 3.68 12.28 9.76 7.57 7.22 -15.74%
DPS 0.00 0.00 0.00 0.00 1.00 1.33 0.00 -
NAPS 1.20 1.16 1.00 1.17 1.17 1.11 1.11 5.31%
Adjusted Per Share Value based on latest NOSH - 48,045
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 137.04 143.90 148.25 137.20 103.69 100.57 92.87 29.52%
EPS 4.23 3.54 2.79 9.29 7.29 5.29 5.46 -15.60%
DPS 0.00 0.00 0.00 0.00 0.71 0.93 0.00 -
NAPS 0.9086 0.8792 0.7594 0.8855 0.8349 0.7758 0.8399 5.36%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.74 0.93 1.15 2.21 2.30 2.30 2.75 -
P/RPS 0.41 0.49 0.59 1.22 1.58 1.60 2.24 -67.66%
P/EPS 13.25 19.93 31.25 18.00 22.52 30.37 38.09 -50.44%
EY 7.55 5.02 3.20 5.56 4.44 3.29 2.63 101.60%
DY 0.00 0.00 0.00 0.00 0.43 0.58 0.00 -
P/NAPS 0.62 0.80 1.15 1.89 1.97 2.07 2.48 -60.21%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 25/08/05 30/05/05 25/02/05 29/11/04 30/08/04 -
Price 0.89 0.73 1.02 1.73 2.25 2.29 2.66 -
P/RPS 0.49 0.38 0.52 0.95 1.55 1.59 2.17 -62.81%
P/EPS 15.93 15.64 27.72 14.09 22.03 30.24 36.84 -42.72%
EY 6.28 6.39 3.61 7.10 4.54 3.31 2.71 74.84%
DY 0.00 0.00 0.00 0.00 0.44 0.58 0.00 -
P/NAPS 0.74 0.63 1.02 1.48 1.92 2.06 2.40 -54.26%

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