[BANENG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -134.29%
YoY- -91.52%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 90,422 52,238 21,719 218,002 175,876 106,775 36,559 82.78%
PBT -28,873 -2,095 -2,417 -72,329 -33,825 -22,594 -12,927 70.78%
Tax 2 2 0 0 0 0 0 -
NP -28,871 -2,093 -2,417 -72,329 -33,825 -22,594 -12,927 70.77%
-
NP to SH -27,993 -1,883 -1,482 -65,651 -28,021 -18,617 -12,067 75.15%
-
Tax Rate - - - - - - - -
Total Cost 119,293 54,331 24,136 290,331 209,701 129,369 49,486 79.68%
-
Net Worth -599 30,583 29,999 38,399 75,602 85,195 93,607 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth -599 30,583 29,999 38,399 75,602 85,195 93,607 -
NOSH 59,993 59,968 59,999 59,999 60,002 59,996 60,004 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -31.93% -4.01% -11.13% -33.18% -19.23% -21.16% -35.36% -
ROE 0.00% -6.16% -4.94% -170.97% -37.06% -21.85% -12.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 150.72 87.11 36.20 363.34 293.12 177.97 60.93 82.80%
EPS -46.66 -3.14 -2.47 -109.42 -46.70 -31.03 -20.11 75.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.51 0.50 0.64 1.26 1.42 1.56 -
Adjusted Per Share Value based on latest NOSH - 59,996
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 150.70 87.06 36.20 363.34 293.13 177.96 60.93 82.78%
EPS -46.66 -3.14 -2.47 -109.42 -46.70 -31.03 -20.11 75.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.5097 0.50 0.64 1.26 1.4199 1.5601 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.14 0.12 0.13 0.15 0.17 0.19 0.12 -
P/RPS 0.09 0.14 0.36 0.04 0.06 0.11 0.20 -41.24%
P/EPS -0.30 -3.82 -5.26 -0.14 -0.36 -0.61 -0.60 -36.97%
EY -333.29 -26.17 -19.00 -729.47 -274.71 -163.32 -167.58 58.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.24 0.26 0.23 0.13 0.13 0.08 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 28/08/09 28/05/09 -
Price 0.15 0.16 0.12 0.16 0.16 0.17 0.18 -
P/RPS 0.10 0.18 0.33 0.04 0.05 0.10 0.30 -51.89%
P/EPS -0.32 -5.10 -4.86 -0.15 -0.34 -0.55 -0.90 -49.77%
EY -311.07 -19.63 -20.58 -683.88 -291.88 -182.53 -111.72 97.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.31 0.24 0.25 0.13 0.12 0.12 -

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