[BGYEAR] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 35.79%
YoY- 12.54%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 170,855 117,126 58,868 260,672 162,411 104,824 52,106 120.55%
PBT 6,525 4,127 1,928 8,231 6,702 4,163 2,363 96.70%
Tax -1,974 -1,187 -540 -2,874 -2,757 -1,166 -662 107.03%
NP 4,551 2,940 1,388 5,357 3,945 2,997 1,701 92.60%
-
NP to SH 4,551 2,940 1,388 5,357 3,945 2,997 1,701 92.60%
-
Tax Rate 30.25% 28.76% 28.01% 34.92% 41.14% 28.01% 28.02% -
Total Cost 166,304 114,186 57,480 255,315 158,466 101,827 50,405 121.46%
-
Net Worth 92,877 93,507 91,692 89,863 88,561 89,629 88,199 3.50%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 92,877 93,507 91,692 89,863 88,561 89,629 88,199 3.50%
NOSH 42,217 42,120 42,060 41,992 35,004 35,027 34,999 13.30%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.66% 2.51% 2.36% 2.06% 2.43% 2.86% 3.26% -
ROE 4.90% 3.14% 1.51% 5.96% 4.45% 3.34% 1.93% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 404.71 278.07 139.96 620.76 463.97 299.40 148.87 94.66%
EPS 10.78 6.98 3.30 12.68 11.27 8.56 4.86 69.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.22 2.18 2.14 2.53 2.56 2.52 -8.64%
Adjusted Per Share Value based on latest NOSH - 42,057
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 336.11 230.41 115.81 512.80 319.50 206.21 102.50 120.55%
EPS 8.95 5.78 2.73 10.54 7.76 5.90 3.35 92.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8271 1.8395 1.8038 1.7678 1.7422 1.7632 1.7351 3.50%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.20 2.36 2.65 1.99 2.21 2.21 2.05 -
P/RPS 0.54 0.85 1.89 0.32 0.48 0.74 1.38 -46.47%
P/EPS 20.41 33.81 80.30 15.60 19.61 25.82 42.18 -38.33%
EY 4.90 2.96 1.25 6.41 5.10 3.87 2.37 62.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.06 1.22 0.93 0.87 0.86 0.81 15.06%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 24/02/04 20/11/03 29/08/03 29/05/03 28/02/03 29/11/02 -
Price 1.89 2.17 2.15 2.22 1.98 2.22 2.29 -
P/RPS 0.47 0.78 1.54 0.36 0.43 0.74 1.54 -54.63%
P/EPS 17.53 31.09 65.15 17.40 17.57 25.93 47.12 -48.24%
EY 5.70 3.22 1.53 5.75 5.69 3.86 2.12 93.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.98 0.99 1.04 0.78 0.87 0.91 -3.69%

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