[BGYEAR] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -10.34%
YoY- -8.9%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 278,318 279,564 276,773 269,906 268,394 269,928 289,115 -2.49%
PBT 21,776 -25,736 2,548 7,614 8,730 9,748 7,529 102.34%
Tax -44,080 -1,424 -2,106 -2,416 -2,934 -3,748 -3,004 494.51%
NP -22,304 -27,160 442 5,198 5,796 6,000 4,525 -
-
NP to SH -22,342 -27,304 302 5,089 5,676 5,800 4,208 -
-
Tax Rate 202.42% - 82.65% 31.73% 33.61% 38.45% 39.90% -
Total Cost 300,622 306,724 276,331 264,708 262,598 263,928 284,590 3.70%
-
Net Worth 106,853 110,991 117,827 121,681 122,223 120,910 119,378 -7.09%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 106,853 110,991 117,827 121,681 122,223 120,910 119,378 -7.09%
NOSH 46,256 46,246 46,206 46,266 46,296 46,325 46,270 -0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -8.01% -9.72% 0.16% 1.93% 2.16% 2.22% 1.57% -
ROE -20.91% -24.60% 0.26% 4.18% 4.64% 4.80% 3.52% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 601.68 604.51 598.99 583.37 579.72 582.67 624.83 -2.47%
EPS -48.30 -59.04 0.65 11.00 12.26 12.52 9.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.40 2.55 2.63 2.64 2.61 2.58 -7.07%
Adjusted Per Share Value based on latest NOSH - 46,179
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 547.51 549.96 544.47 530.96 527.99 531.01 568.75 -2.49%
EPS -43.95 -53.71 0.59 10.01 11.17 11.41 8.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.102 2.1834 2.3179 2.3937 2.4044 2.3786 2.3484 -7.09%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.51 0.80 0.90 1.07 1.15 1.20 1.21 -
P/RPS 0.08 0.13 0.15 0.18 0.20 0.21 0.19 -43.67%
P/EPS -1.06 -1.36 137.70 9.73 9.38 9.58 13.31 -
EY -94.71 -73.80 0.73 10.28 10.66 10.43 7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.33 0.35 0.41 0.44 0.46 0.47 -39.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 28/11/08 28/11/08 28/05/08 28/02/08 29/11/07 29/08/07 -
Price 0.82 0.65 0.65 1.00 1.00 1.12 1.12 -
P/RPS 0.14 0.11 0.11 0.17 0.17 0.19 0.18 -15.36%
P/EPS -1.70 -1.10 99.45 9.09 8.16 8.95 12.32 -
EY -58.90 -90.83 1.01 11.00 12.26 11.18 8.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.25 0.38 0.38 0.43 0.43 -12.76%

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