[BIG] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 288.76%
YoY- 89.13%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 93,027 92,069 97,506 97,724 99,563 99,908 98,604 -3.79%
PBT 3,682 4,228 3,990 4,968 1,644 4,020 3,154 10.83%
Tax 190 -1,360 -346 -164 -4,189 -1,376 -358 -
NP 3,872 2,868 3,644 4,804 -2,545 2,644 2,796 24.16%
-
NP to SH 3,872 2,868 3,644 4,804 -2,545 2,644 2,796 24.16%
-
Tax Rate -5.16% 32.17% 8.67% 3.30% 254.81% 34.23% 11.35% -
Total Cost 89,155 89,201 93,862 92,920 102,108 97,264 95,808 -4.67%
-
Net Worth 47,611 45,687 45,687 44,725 43,763 48,092 47,611 0.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 47,611 45,687 45,687 44,725 43,763 48,092 47,611 0.00%
NOSH 48,092 48,092 48,092 48,092 48,092 48,092 48,092 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.16% 3.12% 3.74% 4.92% -2.56% 2.65% 2.84% -
ROE 8.13% 6.28% 7.98% 10.74% -5.82% 5.50% 5.87% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 193.44 191.44 202.75 203.20 207.03 207.74 205.03 -3.79%
EPS 8.05 5.96 7.58 10.00 -5.29 5.49 5.82 24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.95 0.93 0.91 1.00 0.99 0.00%
Adjusted Per Share Value based on latest NOSH - 48,092
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 146.54 145.03 153.60 153.94 156.84 157.38 155.33 -3.79%
EPS 6.10 4.52 5.74 7.57 -4.01 4.16 4.40 24.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.7197 0.7197 0.7045 0.6894 0.7576 0.75 0.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.34 0.315 0.305 0.255 0.28 0.25 0.26 -
P/RPS 0.18 0.16 0.15 0.13 0.14 0.12 0.13 24.15%
P/EPS 4.22 5.28 4.03 2.55 -5.29 4.55 4.47 -3.75%
EY 23.68 18.93 24.84 39.17 -18.90 21.99 22.36 3.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.32 0.27 0.31 0.25 0.26 19.52%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 14/02/14 27/11/13 29/08/13 29/05/13 27/02/13 16/11/12 27/08/12 -
Price 0.40 0.34 0.265 0.41 0.285 0.25 0.25 -
P/RPS 0.21 0.18 0.13 0.20 0.14 0.12 0.12 45.07%
P/EPS 4.97 5.70 3.50 4.10 -5.39 4.55 4.30 10.10%
EY 20.13 17.54 28.59 24.36 -18.57 21.99 23.26 -9.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.28 0.44 0.31 0.25 0.25 36.68%

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