[BANENG] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -82.97%
YoY- -70.58%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 301,314 195,977 110,172 45,827 275,925 218,228 133,504 71.63%
PBT 3,641 4,077 3,072 872 2,857 7,756 5,495 -23.90%
Tax -1,699 -1,136 -1,027 -245 -252 -1,513 -1,068 36.08%
NP 1,942 2,941 2,045 627 2,605 6,243 4,427 -42.12%
-
NP to SH 1,942 2,941 2,045 627 3,681 6,243 4,968 -46.38%
-
Tax Rate 46.66% 27.86% 33.43% 28.10% 8.82% 19.51% 19.44% -
Total Cost 299,372 193,036 108,127 45,200 273,320 211,985 129,077 74.77%
-
Net Worth 145,939 145,849 143,329 142,717 140,902 143,930 162,907 -7.03%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 145,939 145,849 143,329 142,717 140,902 143,930 162,907 -7.03%
NOSH 66,036 60,020 59,970 59,714 59,958 59,971 67,317 -1.26%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.64% 1.50% 1.86% 1.37% 0.94% 2.86% 3.32% -
ROE 1.33% 2.02% 1.43% 0.44% 2.61% 4.34% 3.05% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 456.29 326.52 183.71 76.74 460.19 363.89 198.32 73.84%
EPS 3.24 4.90 3.41 1.05 4.34 10.41 7.38 -42.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.43 2.39 2.39 2.35 2.40 2.42 -5.84%
Adjusted Per Share Value based on latest NOSH - 59,714
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 502.19 326.63 183.62 76.38 459.88 363.71 222.51 71.63%
EPS 3.24 4.90 3.41 1.05 6.13 10.41 8.28 -46.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4323 2.4308 2.3888 2.3786 2.3484 2.3988 2.7151 -7.03%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.05 1.10 1.43 2.07 2.42 2.55 2.73 -
P/RPS 0.23 0.34 0.78 2.70 0.53 0.70 1.38 -69.54%
P/EPS 35.70 22.45 41.94 197.14 39.42 24.50 36.99 -2.32%
EY 2.80 4.45 2.38 0.51 2.54 4.08 2.70 2.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.60 0.87 1.03 1.06 1.13 -43.34%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 26/08/04 24/05/04 27/02/04 27/11/03 27/08/03 -
Price 1.03 1.18 1.19 1.90 2.13 2.54 2.66 -
P/RPS 0.23 0.36 0.65 2.48 0.46 0.70 1.34 -68.94%
P/EPS 35.02 24.08 34.90 180.95 34.69 24.40 36.04 -1.88%
EY 2.86 4.15 2.87 0.55 2.88 4.10 2.77 2.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.50 0.79 0.91 1.06 1.10 -43.12%

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