[BGYEAR] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -74.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 227,938 170,855 117,126 58,868 260,672 162,411 104,824 67.92%
PBT 8,946 6,525 4,127 1,928 8,231 6,702 4,163 66.60%
Tax -2,492 -1,974 -1,187 -540 -2,874 -2,757 -1,166 65.99%
NP 6,454 4,551 2,940 1,388 5,357 3,945 2,997 66.83%
-
NP to SH 6,454 4,551 2,940 1,388 5,357 3,945 2,997 66.83%
-
Tax Rate 27.86% 30.25% 28.76% 28.01% 34.92% 41.14% 28.01% -
Total Cost 221,484 166,304 114,186 57,480 255,315 158,466 101,827 67.95%
-
Net Worth 95,100 92,877 93,507 91,692 89,863 88,561 89,629 4.03%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 95,100 92,877 93,507 91,692 89,863 88,561 89,629 4.03%
NOSH 42,267 42,217 42,120 42,060 41,992 35,004 35,027 13.35%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.83% 2.66% 2.51% 2.36% 2.06% 2.43% 2.86% -
ROE 6.79% 4.90% 3.14% 1.51% 5.96% 4.45% 3.34% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 539.28 404.71 278.07 139.96 620.76 463.97 299.40 48.09%
EPS 13.95 10.78 6.98 3.30 12.68 11.27 8.56 38.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.20 2.22 2.18 2.14 2.53 2.56 -8.25%
Adjusted Per Share Value based on latest NOSH - 42,060
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 448.40 336.11 230.41 115.81 512.80 319.50 206.21 67.92%
EPS 12.70 8.95 5.78 2.73 10.54 7.76 5.90 66.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8708 1.8271 1.8395 1.8038 1.7678 1.7422 1.7632 4.03%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.72 2.20 2.36 2.65 1.99 2.21 2.21 -
P/RPS 0.32 0.54 0.85 1.89 0.32 0.48 0.74 -42.84%
P/EPS 11.26 20.41 33.81 80.30 15.60 19.61 25.82 -42.52%
EY 8.88 4.90 2.96 1.25 6.41 5.10 3.87 74.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.00 1.06 1.22 0.93 0.87 0.86 -7.91%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 19/05/04 24/02/04 20/11/03 29/08/03 29/05/03 28/02/03 -
Price 1.62 1.89 2.17 2.15 2.22 1.98 2.22 -
P/RPS 0.30 0.47 0.78 1.54 0.36 0.43 0.74 -45.25%
P/EPS 10.61 17.53 31.09 65.15 17.40 17.57 25.93 -44.91%
EY 9.43 5.70 3.22 1.53 5.75 5.69 3.86 81.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.86 0.98 0.99 1.04 0.78 0.87 -11.86%

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