[BIG] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 33.02%
YoY- 2.01%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 37,997 24,493 11,473 46,127 34,894 23,248 10,951 129.01%
PBT 2,639 1,546 546 2,663 1,800 1,259 405 248.46%
Tax -79 -79 0 -278 -7 -17 -14 216.62%
NP 2,560 1,467 546 2,385 1,793 1,242 391 249.57%
-
NP to SH 2,560 1,467 546 2,385 1,793 1,242 391 249.57%
-
Tax Rate 2.99% 5.11% 0.00% 10.44% 0.39% 1.35% 3.46% -
Total Cost 35,437 23,026 10,927 43,742 33,101 22,006 10,560 123.97%
-
Net Worth 40,744 39,799 39,027 36,322 37,858 37,298 36,596 7.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 40,744 39,799 39,027 36,322 37,858 37,298 36,596 7.41%
NOSH 19,219 19,226 19,225 19,218 19,217 19,226 19,261 -0.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.74% 5.99% 4.76% 5.17% 5.14% 5.34% 3.57% -
ROE 6.28% 3.69% 1.40% 6.57% 4.74% 3.33% 1.07% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 197.70 127.39 59.68 240.02 181.57 120.92 56.86 129.33%
EPS 13.32 7.63 2.84 12.41 9.33 6.46 2.03 250.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.07 2.03 1.89 1.97 1.94 1.90 7.57%
Adjusted Per Share Value based on latest NOSH - 19,255
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 59.86 38.58 18.07 72.66 54.97 36.62 17.25 129.03%
EPS 4.03 2.31 0.86 3.76 2.82 1.96 0.62 247.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6418 0.6269 0.6148 0.5722 0.5964 0.5875 0.5765 7.40%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.85 1.71 1.15 1.23 1.36 1.67 1.72 -
P/RPS 1.44 1.34 1.93 0.51 0.75 1.38 3.03 -39.07%
P/EPS 21.40 22.41 40.49 9.91 14.58 25.85 84.73 -60.01%
EY 4.67 4.46 2.47 10.09 6.86 3.87 1.18 149.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.83 0.57 0.65 0.69 0.86 0.91 29.40%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 30/05/03 28/02/03 29/11/02 28/08/02 30/05/02 -
Price 4.92 2.92 1.34 1.25 1.31 1.64 1.70 -
P/RPS 2.49 2.29 2.25 0.52 0.72 1.36 2.99 -11.47%
P/EPS 36.94 38.27 47.18 10.07 14.04 25.39 83.74 -42.02%
EY 2.71 2.61 2.12 9.93 7.12 3.94 1.19 73.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 1.41 0.66 0.66 0.66 0.85 0.89 89.29%

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