[BIG] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 83.57%
YoY- 18.95%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 68,511 47,057 21,774 65,826 47,883 29,478 15,393 170.33%
PBT 1,797 887 1,475 4,107 2,716 1,756 532 124.95%
Tax -113 0 0 519 -196 -22 -22 197.39%
NP 1,684 887 1,475 4,626 2,520 1,734 510 121.58%
-
NP to SH 1,684 887 1,475 4,626 2,520 1,734 510 121.58%
-
Tax Rate 6.29% 0.00% 0.00% -12.64% 7.22% 1.25% 4.14% -
Total Cost 66,827 46,170 20,299 61,200 45,363 27,744 14,883 171.92%
-
Net Worth 55,812 48,206 56,213 52,999 49,246 53,316 39,913 25.02%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 452 443 - - -
Div Payout % - - - 9.79% 17.61% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 55,812 48,206 56,213 52,999 49,246 53,316 39,913 25.02%
NOSH 48,114 48,206 48,045 45,298 44,366 48,033 36,956 19.21%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.46% 1.88% 6.77% 7.03% 5.26% 5.88% 3.31% -
ROE 3.02% 1.84% 2.62% 8.73% 5.12% 3.25% 1.28% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 142.39 97.62 45.32 145.32 107.93 61.37 41.65 126.76%
EPS 3.50 1.84 3.07 9.76 5.68 3.61 1.38 85.87%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 1.16 1.00 1.17 1.17 1.11 1.11 1.08 4.87%
Adjusted Per Share Value based on latest NOSH - 48,145
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 107.82 74.06 34.27 103.59 75.36 46.39 24.22 170.36%
EPS 2.65 1.40 2.32 7.28 3.97 2.73 0.80 122.05%
DPS 0.00 0.00 0.00 0.71 0.70 0.00 0.00 -
NAPS 0.8783 0.7586 0.8847 0.8341 0.775 0.8391 0.6281 25.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.93 1.15 2.21 2.30 2.30 2.75 3.10 -
P/RPS 0.65 1.18 4.88 1.58 2.13 4.48 7.44 -80.28%
P/EPS 26.57 62.50 71.99 22.52 40.49 76.18 224.64 -75.87%
EY 3.76 1.60 1.39 4.44 2.47 1.31 0.45 311.23%
DY 0.00 0.00 0.00 0.43 0.43 0.00 0.00 -
P/NAPS 0.80 1.15 1.89 1.97 2.07 2.48 2.87 -57.29%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 25/08/05 30/05/05 25/02/05 29/11/04 30/08/04 31/05/04 -
Price 0.73 1.02 1.73 2.25 2.29 2.66 2.74 -
P/RPS 0.51 1.04 3.82 1.55 2.12 4.33 6.58 -81.79%
P/EPS 20.86 55.43 56.35 22.03 40.32 73.68 198.55 -77.70%
EY 4.79 1.80 1.77 4.54 2.48 1.36 0.50 350.45%
DY 0.00 0.00 0.00 0.44 0.44 0.00 0.00 -
P/NAPS 0.63 1.02 1.48 1.92 2.06 2.40 2.54 -60.49%

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