[BANENG] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.81%
YoY- -52.89%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 171,823 73,255 301,314 195,977 110,172 45,827 275,925 -27.09%
PBT 2,905 1,515 3,641 4,077 3,072 872 2,857 1.11%
Tax -372 -206 -1,699 -1,136 -1,027 -245 -252 29.67%
NP 2,533 1,309 1,942 2,941 2,045 627 2,605 -1.85%
-
NP to SH 2,174 739 1,942 2,941 2,045 627 3,681 -29.62%
-
Tax Rate 12.81% 13.60% 46.66% 27.86% 33.43% 28.10% 8.82% -
Total Cost 169,290 71,946 299,372 193,036 108,127 45,200 273,320 -27.35%
-
Net Worth 142,330 142,392 145,939 145,849 143,329 142,717 140,902 0.67%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 142,330 142,392 145,939 145,849 143,329 142,717 140,902 0.67%
NOSH 60,055 60,081 66,036 60,020 59,970 59,714 59,958 0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.47% 1.79% 0.64% 1.50% 1.86% 1.37% 0.94% -
ROE 1.53% 0.52% 1.33% 2.02% 1.43% 0.44% 2.61% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 286.11 121.93 456.29 326.52 183.71 76.74 460.19 -27.17%
EPS 3.62 1.23 3.24 4.90 3.41 1.05 4.34 -11.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.37 2.21 2.43 2.39 2.39 2.35 0.56%
Adjusted Per Share Value based on latest NOSH - 60,067
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 286.37 122.09 502.19 326.63 183.62 76.38 459.88 -27.09%
EPS 3.62 1.23 3.24 4.90 3.41 1.05 6.13 -29.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3722 2.3732 2.4323 2.4308 2.3888 2.3786 2.3484 0.67%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.87 0.92 1.05 1.10 1.43 2.07 2.42 -
P/RPS 0.30 0.75 0.23 0.34 0.78 2.70 0.53 -31.59%
P/EPS 24.03 74.80 35.70 22.45 41.94 197.14 39.42 -28.12%
EY 4.16 1.34 2.80 4.45 2.38 0.51 2.54 38.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.48 0.45 0.60 0.87 1.03 -49.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 24/05/04 27/02/04 -
Price 0.46 0.85 1.03 1.18 1.19 1.90 2.13 -
P/RPS 0.16 0.70 0.23 0.36 0.65 2.48 0.46 -50.57%
P/EPS 12.71 69.11 35.02 24.08 34.90 180.95 34.69 -48.82%
EY 7.87 1.45 2.86 4.15 2.87 0.55 2.88 95.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.36 0.47 0.49 0.50 0.79 0.91 -64.83%

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