[BANENG] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -86.99%
YoY- -41.13%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 275,925 218,228 133,504 54,467 318,678 216,573 161,825 42.58%
PBT 2,857 7,756 5,495 2,810 19,588 16,233 10,589 -58.14%
Tax -252 -1,513 -1,068 -679 -3,206 -3,924 -2,335 -77.24%
NP 2,605 6,243 4,427 2,131 16,382 12,309 8,254 -53.54%
-
NP to SH 3,681 6,243 4,968 2,131 16,382 12,309 8,254 -41.54%
-
Tax Rate 8.82% 19.51% 19.44% 24.16% 16.37% 24.17% 22.05% -
Total Cost 273,320 211,985 129,077 52,336 302,296 204,264 153,571 46.70%
-
Net Worth 140,902 143,930 162,907 142,867 132,203 127,703 124,907 8.34%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 2,812 - - -
Div Payout % - - - - 17.17% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 140,902 143,930 162,907 142,867 132,203 127,703 124,907 8.34%
NOSH 59,958 59,971 67,317 60,028 56,256 56,256 56,264 4.31%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.94% 2.86% 3.32% 3.91% 5.14% 5.68% 5.10% -
ROE 2.61% 4.34% 3.05% 1.49% 12.39% 9.64% 6.61% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 460.19 363.89 198.32 90.74 566.47 384.97 287.61 36.68%
EPS 4.34 10.41 7.38 3.55 29.12 21.88 14.67 -55.50%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.35 2.40 2.42 2.38 2.35 2.27 2.22 3.85%
Adjusted Per Share Value based on latest NOSH - 60,028
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 459.88 363.71 222.51 90.78 531.13 360.96 269.71 42.58%
EPS 6.13 10.41 8.28 3.55 27.30 20.52 13.76 -41.58%
DPS 0.00 0.00 0.00 0.00 4.69 0.00 0.00 -
NAPS 2.3484 2.3988 2.7151 2.3811 2.2034 2.1284 2.0818 8.34%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.42 2.55 2.73 3.10 3.36 3.26 3.52 -
P/RPS 0.53 0.70 1.38 3.42 0.59 0.85 0.00 -
P/EPS 39.42 24.50 36.99 87.32 11.54 14.90 0.00 -
EY 2.54 4.08 2.70 1.15 8.67 6.71 0.00 -
DY 0.00 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 1.03 1.06 1.13 1.30 1.43 1.44 1.76 -29.96%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 27/08/03 30/05/03 25/02/03 26/11/02 26/08/02 -
Price 2.13 2.54 2.66 3.20 3.10 3.42 3.26 -
P/RPS 0.46 0.70 1.34 3.53 0.55 0.89 0.00 -
P/EPS 34.69 24.40 36.04 90.14 10.65 15.63 0.00 -
EY 2.88 4.10 2.77 1.11 9.39 6.40 0.00 -
DY 0.00 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 0.91 1.06 1.10 1.34 1.32 1.51 1.63 -32.12%

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