[BANENG] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -41.04%
YoY- -77.53%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 195,977 110,172 45,827 275,925 218,228 133,504 54,467 134.26%
PBT 4,077 3,072 872 2,857 7,756 5,495 2,810 28.07%
Tax -1,136 -1,027 -245 -252 -1,513 -1,068 -679 40.79%
NP 2,941 2,045 627 2,605 6,243 4,427 2,131 23.88%
-
NP to SH 2,941 2,045 627 3,681 6,243 4,968 2,131 23.88%
-
Tax Rate 27.86% 33.43% 28.10% 8.82% 19.51% 19.44% 24.16% -
Total Cost 193,036 108,127 45,200 273,320 211,985 129,077 52,336 138.15%
-
Net Worth 145,849 143,329 142,717 140,902 143,930 162,907 142,867 1.38%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 145,849 143,329 142,717 140,902 143,930 162,907 142,867 1.38%
NOSH 60,020 59,970 59,714 59,958 59,971 67,317 60,028 -0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.50% 1.86% 1.37% 0.94% 2.86% 3.32% 3.91% -
ROE 2.02% 1.43% 0.44% 2.61% 4.34% 3.05% 1.49% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 326.52 183.71 76.74 460.19 363.89 198.32 90.74 134.27%
EPS 4.90 3.41 1.05 4.34 10.41 7.38 3.55 23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.39 2.39 2.35 2.40 2.42 2.38 1.39%
Adjusted Per Share Value based on latest NOSH - 59,982
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 326.63 183.62 76.38 459.88 363.71 222.51 90.78 134.25%
EPS 4.90 3.41 1.05 6.13 10.41 8.28 3.55 23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4308 2.3888 2.3786 2.3484 2.3988 2.7151 2.3811 1.38%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.10 1.43 2.07 2.42 2.55 2.73 3.10 -
P/RPS 0.34 0.78 2.70 0.53 0.70 1.38 3.42 -78.44%
P/EPS 22.45 41.94 197.14 39.42 24.50 36.99 87.32 -59.46%
EY 4.45 2.38 0.51 2.54 4.08 2.70 1.15 145.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.87 1.03 1.06 1.13 1.30 -50.60%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 24/05/04 27/02/04 27/11/03 27/08/03 30/05/03 -
Price 1.18 1.19 1.90 2.13 2.54 2.66 3.20 -
P/RPS 0.36 0.65 2.48 0.46 0.70 1.34 3.53 -78.08%
P/EPS 24.08 34.90 180.95 34.69 24.40 36.04 90.14 -58.42%
EY 4.15 2.87 0.55 2.88 4.10 2.77 1.11 140.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.79 0.91 1.06 1.10 1.34 -48.77%

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