[BANENG] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -40.6%
YoY- 26.62%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 267,794 163,536 64,834 395,531 250,690 171,823 73,255 137.11%
PBT 4,166 1,432 502 2,048 4,108 2,905 1,515 96.15%
Tax -410 -20 -114 -975 -336 -372 -206 58.15%
NP 3,756 1,412 388 1,073 3,772 2,533 1,309 101.79%
-
NP to SH 4,336 1,329 197 2,459 4,140 2,174 739 224.95%
-
Tax Rate 9.84% 1.40% 22.71% 47.61% 8.18% 12.81% 13.60% -
Total Cost 264,038 162,124 64,446 394,458 246,918 169,290 71,946 137.73%
-
Net Worth 152,329 147,866 145,660 110,457 142,883 142,330 142,392 4.59%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 152,329 147,866 145,660 110,457 142,883 142,330 142,392 4.59%
NOSH 59,972 59,864 59,696 60,031 60,035 60,055 60,081 -0.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.40% 0.86% 0.60% 0.27% 1.50% 1.47% 1.79% -
ROE 2.85% 0.90% 0.14% 2.23% 2.90% 1.53% 0.52% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 446.53 273.18 108.61 658.88 417.57 286.11 121.93 137.40%
EPS 7.23 2.22 0.33 4.10 6.90 3.62 1.23 225.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.47 2.44 1.84 2.38 2.37 2.37 4.72%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 446.32 272.56 108.06 659.22 417.82 286.37 122.09 137.12%
EPS 7.23 2.22 0.33 4.10 6.90 3.62 1.23 225.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5388 2.4644 2.4277 1.841 2.3814 2.3722 2.3732 4.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.34 0.36 0.29 0.38 0.87 0.92 -
P/RPS 0.07 0.12 0.33 0.04 0.09 0.30 0.75 -79.39%
P/EPS 4.29 15.32 109.09 7.08 5.51 24.03 74.80 -85.10%
EY 23.32 6.53 0.92 14.12 18.15 4.16 1.34 570.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.14 0.15 0.16 0.16 0.37 0.39 -54.39%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 28/08/06 12/06/06 06/03/06 28/11/05 29/08/05 30/05/05 -
Price 0.38 0.32 0.32 0.33 0.34 0.46 0.85 -
P/RPS 0.09 0.12 0.29 0.05 0.08 0.16 0.70 -74.49%
P/EPS 5.26 14.41 96.97 8.06 4.93 12.71 69.11 -82.01%
EY 19.03 6.94 1.03 12.41 20.28 7.87 1.45 455.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.13 0.13 0.18 0.14 0.19 0.36 -44.18%

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