[BGYEAR] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -411.56%
YoY- -390.45%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 160,440 114,108 172,573 133,398 136,814 121,200 198,272 -13.10%
PBT -87,280 -155,460 -38,578 -32,936 -6,056 -5,832 -14,565 228.13%
Tax 0 -160 0 -264 -434 -692 55 -
NP -87,280 -155,620 -38,578 -33,200 -6,490 -6,524 -14,510 228.95%
-
NP to SH -190,524 -362,108 -38,578 -33,200 -6,490 -6,524 -19,327 356.57%
-
Tax Rate - - - - - - - -
Total Cost 247,720 269,728 211,151 166,598 143,304 127,724 212,782 10.61%
-
Net Worth -67,669 -63,092 27,475 41,211 63,068 64,528 66,137 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth -67,669 -63,092 27,475 41,211 63,068 64,528 66,137 -
NOSH 50,879 50,880 50,881 50,878 50,862 50,809 50,875 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -54.40% -136.38% -22.35% -24.89% -4.74% -5.38% -7.32% -
ROE 0.00% 0.00% -140.41% -80.56% -10.29% -10.11% -29.22% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 315.33 224.27 339.17 262.19 268.99 238.54 389.72 -13.11%
EPS -374.46 -711.68 -75.82 -65.25 -12.76 -12.84 -41.70 329.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.33 -1.24 0.54 0.81 1.24 1.27 1.30 -
Adjusted Per Share Value based on latest NOSH - 50,881
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 315.62 224.47 339.49 262.42 269.14 238.43 390.04 -13.10%
EPS -374.80 -712.34 -75.89 -65.31 -12.77 -12.83 -38.02 356.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.3312 -1.2412 0.5405 0.8107 1.2407 1.2694 1.3011 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.43 0.39 0.57 0.58 0.67 1.07 -
P/RPS 0.03 0.19 0.11 0.22 0.22 0.28 0.27 -76.73%
P/EPS -0.03 -0.06 -0.51 -0.87 -4.55 -5.22 -2.82 -95.09%
EY -3,744.60 -1,655.07 -194.41 -114.48 -22.00 -19.16 -35.50 2101.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.72 0.70 0.47 0.53 0.82 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 30/11/12 28/08/12 28/05/12 28/02/12 29/11/11 25/08/11 -
Price 0.17 0.16 0.52 0.44 0.60 0.68 0.80 -
P/RPS 0.05 0.07 0.15 0.17 0.22 0.29 0.21 -61.41%
P/EPS -0.05 -0.02 -0.69 -0.67 -4.70 -5.30 -2.11 -91.65%
EY -2,202.71 -4,448.00 -145.81 -148.30 -21.27 -18.88 -47.49 1176.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.96 0.54 0.48 0.54 0.62 -

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