[BGYEAR] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -61.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 232,685 167,805 111,727 51,565 227,938 170,855 117,126 58.09%
PBT 13,808 9,776 6,854 3,672 8,946 6,525 4,127 123.86%
Tax -4,711 -3,096 -2,135 -1,183 -2,492 -1,974 -1,187 150.88%
NP 9,097 6,680 4,719 2,489 6,454 4,551 2,940 112.48%
-
NP to SH 8,742 6,680 4,719 2,489 6,454 4,551 2,940 106.91%
-
Tax Rate 34.12% 31.67% 31.15% 32.22% 27.86% 30.25% 28.76% -
Total Cost 223,588 161,125 107,008 49,076 221,484 166,304 114,186 56.57%
-
Net Worth 110,109 105,473 105,946 106,407 95,100 92,877 93,507 11.52%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 2,313 - - - - - -
Div Payout % - 34.63% - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 110,109 105,473 105,946 106,407 95,100 92,877 93,507 11.52%
NOSH 46,264 46,260 46,264 46,263 42,267 42,217 42,120 6.46%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.91% 3.98% 4.22% 4.83% 2.83% 2.66% 2.51% -
ROE 7.94% 6.33% 4.45% 2.34% 6.79% 4.90% 3.14% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 502.95 362.74 241.50 111.46 539.28 404.71 278.07 48.50%
EPS 18.90 14.44 10.20 5.38 13.95 10.78 6.98 94.38%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.28 2.29 2.30 2.25 2.20 2.22 4.75%
Adjusted Per Share Value based on latest NOSH - 46,263
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 457.74 330.11 219.79 101.44 448.40 336.11 230.41 58.09%
EPS 17.20 13.14 9.28 4.90 12.70 8.95 5.78 107.02%
DPS 0.00 4.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1661 2.0749 2.0842 2.0933 1.8708 1.8271 1.8395 11.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.63 1.68 1.77 1.50 1.72 2.20 2.36 -
P/RPS 0.32 0.46 0.73 1.35 0.32 0.54 0.85 -47.89%
P/EPS 8.63 11.63 17.35 27.88 11.26 20.41 33.81 -59.79%
EY 11.59 8.60 5.76 3.59 8.88 4.90 2.96 148.63%
DY 0.00 2.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.77 0.65 0.76 1.00 1.06 -25.63%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 23/02/05 25/11/04 25/08/04 19/05/04 24/02/04 -
Price 1.70 1.63 1.76 1.67 1.62 1.89 2.17 -
P/RPS 0.34 0.45 0.73 1.50 0.30 0.47 0.78 -42.53%
P/EPS 9.00 11.29 17.25 31.04 10.61 17.53 31.09 -56.27%
EY 11.12 8.86 5.80 3.22 9.43 5.70 3.22 128.64%
DY 0.00 3.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.77 0.73 0.72 0.86 0.98 -19.35%

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