[BGYEAR] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 112.9%
YoY- 104.8%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 198,272 225,436 244,032 250,984 338,684 320,306 345,998 -31.07%
PBT -14,565 -6,668 406 1,128 -8,951 -8,470 -11,028 20.43%
Tax 55 -16 -86 -84 59 0 0 -
NP -14,510 -6,684 320 1,044 -8,892 -8,470 -11,028 20.13%
-
NP to SH -19,327 -6,769 256 1,164 -9,025 -8,653 -11,162 44.33%
-
Tax Rate - - 21.18% 7.45% - - - -
Total Cost 212,782 232,120 243,712 249,940 347,576 328,777 357,026 -29.24%
-
Net Worth 66,137 79,140 83,200 84,066 84,210 86,502 87,463 -17.04%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 66,137 79,140 83,200 84,066 84,210 86,502 87,463 -17.04%
NOSH 50,875 46,280 45,714 46,190 46,269 46,258 46,276 6.53%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -7.32% -2.96% 0.13% 0.42% -2.63% -2.64% -3.19% -
ROE -29.22% -8.55% 0.31% 1.38% -10.72% -10.00% -12.76% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 389.72 487.11 533.82 543.37 731.98 692.43 747.67 -35.30%
EPS -41.70 -14.63 0.56 2.52 -19.51 -18.71 -24.12 44.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.71 1.82 1.82 1.82 1.87 1.89 -22.13%
Adjusted Per Share Value based on latest NOSH - 46,190
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 390.04 443.48 480.06 493.74 666.26 630.11 680.65 -31.07%
EPS -38.02 -13.32 0.50 2.29 -17.75 -17.02 -21.96 44.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3011 1.5569 1.6367 1.6538 1.6566 1.7017 1.7206 -17.04%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.07 0.67 0.85 0.72 0.81 0.71 0.75 -
P/RPS 0.27 0.14 0.16 0.13 0.11 0.10 0.10 94.25%
P/EPS -2.82 -4.58 151.79 28.57 -4.15 -3.80 -3.11 -6.33%
EY -35.50 -21.83 0.66 3.50 -24.08 -26.35 -32.16 6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.39 0.47 0.40 0.45 0.38 0.40 61.58%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 23/02/11 29/11/10 25/08/10 25/05/10 25/02/10 -
Price 0.80 0.80 0.765 0.89 0.76 0.73 0.80 -
P/RPS 0.21 0.16 0.14 0.16 0.10 0.11 0.11 54.07%
P/EPS -2.11 -5.47 136.61 35.32 -3.90 -3.90 -3.32 -26.14%
EY -47.49 -18.28 0.73 2.83 -25.66 -25.63 -30.15 35.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.47 0.42 0.49 0.42 0.39 0.42 29.73%

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