[BGYEAR] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 22.48%
YoY- 59.15%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 244,032 250,984 338,684 320,306 345,998 398,368 333,764 -18.79%
PBT 406 1,128 -8,951 -8,470 -11,028 -24,056 -24,028 -
Tax -86 -84 59 0 0 -124 -213 -45.28%
NP 320 1,044 -8,892 -8,470 -11,028 -24,180 -24,241 -
-
NP to SH 256 1,164 -9,025 -8,653 -11,162 -24,268 -24,011 -
-
Tax Rate 21.18% 7.45% - - - - - -
Total Cost 243,712 249,940 347,576 328,777 357,026 422,548 358,005 -22.56%
-
Net Worth 83,200 84,066 84,210 86,502 87,463 86,935 92,990 -7.12%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 83,200 84,066 84,210 86,502 87,463 86,935 92,990 -7.12%
NOSH 45,714 46,190 46,269 46,258 46,276 46,242 46,263 -0.79%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.13% 0.42% -2.63% -2.64% -3.19% -6.07% -7.26% -
ROE 0.31% 1.38% -10.72% -10.00% -12.76% -27.91% -25.82% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 533.82 543.37 731.98 692.43 747.67 861.48 721.43 -18.14%
EPS 0.56 2.52 -19.51 -18.71 -24.12 -52.48 -51.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.82 1.82 1.87 1.89 1.88 2.01 -6.38%
Adjusted Per Share Value based on latest NOSH - 46,377
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 480.06 493.74 666.26 630.11 680.65 783.67 656.58 -18.79%
EPS 0.50 2.29 -17.75 -17.02 -21.96 -47.74 -47.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6367 1.6538 1.6566 1.7017 1.7206 1.7102 1.8293 -7.12%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.85 0.72 0.81 0.71 0.75 0.62 0.60 -
P/RPS 0.16 0.13 0.11 0.10 0.10 0.07 0.08 58.53%
P/EPS 151.79 28.57 -4.15 -3.80 -3.11 -1.18 -1.16 -
EY 0.66 3.50 -24.08 -26.35 -32.16 -84.65 -86.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.45 0.38 0.40 0.33 0.30 34.78%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 25/08/10 25/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.765 0.89 0.76 0.73 0.80 0.66 0.75 -
P/RPS 0.14 0.16 0.10 0.11 0.11 0.08 0.10 25.06%
P/EPS 136.61 35.32 -3.90 -3.90 -3.32 -1.26 -1.45 -
EY 0.73 2.83 -25.66 -25.63 -30.15 -79.52 -69.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.42 0.39 0.42 0.35 0.37 8.79%

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