[BGYEAR] QoQ Cumulative Quarter Result on 30-Sep-2001 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -62.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 195,927 142,709 91,945 45,103 139,679 98,864 73,879 91.93%
PBT 6,660 6,020 4,452 2,203 5,980 4,305 3,605 50.73%
Tax -1,900 -1,694 -1,264 -616 -1,720 -1,186 -963 57.50%
NP 4,760 4,326 3,188 1,587 4,260 3,119 2,642 48.22%
-
NP to SH 4,760 4,326 3,188 1,587 4,260 3,119 2,642 48.22%
-
Tax Rate 28.53% 28.14% 28.39% 27.96% 28.76% 27.55% 26.71% -
Total Cost 191,167 138,383 88,757 43,516 135,419 95,745 71,237 93.45%
-
Net Worth 86,449 86,100 85,036 83,378 79,809 81,563 81,184 4.29%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - 1,750 - - -
Div Payout % - - - - 41.08% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 86,449 86,100 85,036 83,378 79,809 81,563 81,184 4.29%
NOSH 34,999 35,000 34,994 35,033 35,004 35,005 34,993 0.01%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.43% 3.03% 3.47% 3.52% 3.05% 3.15% 3.58% -
ROE 5.51% 5.02% 3.75% 1.90% 5.34% 3.82% 3.25% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 559.79 407.74 262.74 128.74 399.04 282.42 211.12 91.91%
EPS 13.60 12.36 9.11 4.53 12.17 8.91 7.55 48.20%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.47 2.46 2.43 2.38 2.28 2.33 2.32 4.27%
Adjusted Per Share Value based on latest NOSH - 35,033
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 385.43 280.74 180.88 88.73 274.78 194.49 145.34 91.93%
EPS 9.36 8.51 6.27 3.12 8.38 6.14 5.20 48.13%
DPS 0.00 0.00 0.00 0.00 3.44 0.00 0.00 -
NAPS 1.7007 1.6938 1.6729 1.6402 1.57 1.6045 1.5971 4.29%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.08 2.20 2.00 1.85 1.93 2.00 2.06 -
P/RPS 0.37 0.54 0.76 1.44 0.48 0.71 0.98 -47.85%
P/EPS 15.29 17.80 21.95 40.84 15.86 22.45 27.28 -32.09%
EY 6.54 5.62 4.56 2.45 6.31 4.46 3.67 47.14%
DY 0.00 0.00 0.00 0.00 2.59 0.00 0.00 -
P/NAPS 0.84 0.89 0.82 0.78 0.85 0.86 0.89 -3.79%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 27/02/02 26/11/01 28/08/01 31/05/01 27/02/01 -
Price 2.20 2.17 2.20 1.89 1.97 1.97 2.06 -
P/RPS 0.39 0.53 0.84 1.47 0.49 0.70 0.98 -45.98%
P/EPS 16.18 17.56 24.15 41.72 16.19 22.11 27.28 -29.47%
EY 6.18 5.70 4.14 2.40 6.18 4.52 3.67 41.67%
DY 0.00 0.00 0.00 0.00 2.54 0.00 0.00 -
P/NAPS 0.89 0.88 0.91 0.79 0.86 0.85 0.89 0.00%

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