[BGYEAR] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 66.24%
YoY- -660.48%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 172,573 133,398 136,814 121,200 198,272 225,436 244,032 -20.64%
PBT -38,578 -32,936 -6,056 -5,832 -14,565 -6,668 406 -
Tax 0 -264 -434 -692 55 -16 -86 -
NP -38,578 -33,200 -6,490 -6,524 -14,510 -6,684 320 -
-
NP to SH -38,578 -33,200 -6,490 -6,524 -19,327 -6,769 256 -
-
Tax Rate - - - - - - 21.18% -
Total Cost 211,151 166,598 143,304 127,724 212,782 232,120 243,712 -9.12%
-
Net Worth 27,475 41,211 63,068 64,528 66,137 79,140 83,200 -52.25%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 27,475 41,211 63,068 64,528 66,137 79,140 83,200 -52.25%
NOSH 50,881 50,878 50,862 50,809 50,875 46,280 45,714 7.40%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -22.35% -24.89% -4.74% -5.38% -7.32% -2.96% 0.13% -
ROE -140.41% -80.56% -10.29% -10.11% -29.22% -8.55% 0.31% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 339.17 262.19 268.99 238.54 389.72 487.11 533.82 -26.11%
EPS -75.82 -65.25 -12.76 -12.84 -41.70 -14.63 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.81 1.24 1.27 1.30 1.71 1.82 -55.54%
Adjusted Per Share Value based on latest NOSH - 50,809
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 339.49 262.42 269.14 238.43 390.04 443.48 480.06 -20.64%
EPS -75.89 -65.31 -12.77 -12.83 -38.02 -13.32 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5405 0.8107 1.2407 1.2694 1.3011 1.5569 1.6367 -52.25%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.39 0.57 0.58 0.67 1.07 0.67 0.85 -
P/RPS 0.11 0.22 0.22 0.28 0.27 0.14 0.16 -22.12%
P/EPS -0.51 -0.87 -4.55 -5.22 -2.82 -4.58 151.79 -
EY -194.41 -114.48 -22.00 -19.16 -35.50 -21.83 0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.47 0.53 0.82 0.39 0.47 32.92%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 28/02/12 29/11/11 25/08/11 25/05/11 23/02/11 -
Price 0.52 0.44 0.60 0.68 0.80 0.80 0.765 -
P/RPS 0.15 0.17 0.22 0.29 0.21 0.16 0.14 4.71%
P/EPS -0.69 -0.67 -4.70 -5.30 -2.11 -5.47 136.61 -
EY -145.81 -148.30 -21.27 -18.88 -47.49 -18.28 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.54 0.48 0.54 0.62 0.47 0.42 73.60%

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