[BGYEAR] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -64.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 260,672 162,411 104,824 52,106 195,927 142,709 91,945 100.69%
PBT 8,231 6,702 4,163 2,363 6,660 6,020 4,452 50.80%
Tax -2,874 -2,757 -1,166 -662 -1,900 -1,694 -1,264 73.17%
NP 5,357 3,945 2,997 1,701 4,760 4,326 3,188 41.47%
-
NP to SH 5,357 3,945 2,997 1,701 4,760 4,326 3,188 41.47%
-
Tax Rate 34.92% 41.14% 28.01% 28.02% 28.53% 28.14% 28.39% -
Total Cost 255,315 158,466 101,827 50,405 191,167 138,383 88,757 102.65%
-
Net Worth 89,863 88,561 89,629 88,199 86,449 86,100 85,036 3.75%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 89,863 88,561 89,629 88,199 86,449 86,100 85,036 3.75%
NOSH 41,992 35,004 35,027 34,999 34,999 35,000 34,994 12.96%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.06% 2.43% 2.86% 3.26% 2.43% 3.03% 3.47% -
ROE 5.96% 4.45% 3.34% 1.93% 5.51% 5.02% 3.75% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 620.76 463.97 299.40 148.87 559.79 407.74 262.74 77.67%
EPS 12.68 11.27 8.56 4.86 13.60 12.36 9.11 24.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.53 2.56 2.52 2.47 2.46 2.43 -8.14%
Adjusted Per Share Value based on latest NOSH - 34,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 512.80 319.50 206.21 102.50 385.43 280.74 180.88 100.69%
EPS 10.54 7.76 5.90 3.35 9.36 8.51 6.27 41.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7678 1.7422 1.7632 1.7351 1.7007 1.6938 1.6729 3.75%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.99 2.21 2.21 2.05 2.08 2.20 2.00 -
P/RPS 0.32 0.48 0.74 1.38 0.37 0.54 0.76 -43.91%
P/EPS 15.60 19.61 25.82 42.18 15.29 17.80 21.95 -20.41%
EY 6.41 5.10 3.87 2.37 6.54 5.62 4.56 25.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.87 0.86 0.81 0.84 0.89 0.82 8.77%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 28/02/03 29/11/02 29/08/02 30/05/02 27/02/02 -
Price 2.22 1.98 2.22 2.29 2.20 2.17 2.20 -
P/RPS 0.36 0.43 0.74 1.54 0.39 0.53 0.84 -43.24%
P/EPS 17.40 17.57 25.93 47.12 16.18 17.56 24.15 -19.67%
EY 5.75 5.69 3.86 2.12 6.18 5.70 4.14 24.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.78 0.87 0.91 0.89 0.88 0.91 9.33%

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