[BGYEAR] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -72.02%
YoY- -1.73%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 286,124 209,864 147,505 77,099 232,685 167,805 111,727 87.50%
PBT 12,918 8,576 6,142 3,383 13,808 9,776 6,854 52.75%
Tax -4,447 -2,589 -1,689 -869 -4,711 -3,096 -2,135 63.31%
NP 8,471 5,987 4,453 2,514 9,097 6,680 4,719 47.86%
-
NP to SH 8,129 5,767 4,335 2,446 8,742 6,680 4,719 43.84%
-
Tax Rate 34.42% 30.19% 27.50% 25.69% 34.12% 31.67% 31.15% -
Total Cost 277,653 203,877 143,052 74,585 223,588 161,125 107,008 89.15%
-
Net Worth 116,591 114,230 117,136 110,046 110,109 105,473 105,946 6.60%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - 2,313 - -
Div Payout % - - - - - 34.63% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 116,591 114,230 117,136 110,046 110,109 105,473 105,946 6.60%
NOSH 46,266 46,246 46,299 46,238 46,264 46,260 46,264 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.96% 2.85% 3.02% 3.26% 3.91% 3.98% 4.22% -
ROE 6.97% 5.05% 3.70% 2.22% 7.94% 6.33% 4.45% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 618.43 453.79 318.59 166.74 502.95 362.74 241.50 87.49%
EPS 17.57 12.47 9.37 5.29 18.90 14.44 10.20 43.84%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.52 2.47 2.53 2.38 2.38 2.28 2.29 6.60%
Adjusted Per Share Value based on latest NOSH - 46,238
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 562.87 412.85 290.17 151.67 457.74 330.11 219.79 87.50%
EPS 15.99 11.34 8.53 4.81 17.20 13.14 9.28 43.86%
DPS 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
NAPS 2.2936 2.2471 2.3043 2.1649 2.1661 2.0749 2.0842 6.60%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.30 1.20 1.54 1.48 1.63 1.68 1.77 -
P/RPS 0.21 0.26 0.48 0.89 0.32 0.46 0.73 -56.52%
P/EPS 7.40 9.62 16.45 27.98 8.63 11.63 17.35 -43.42%
EY 13.52 10.39 6.08 3.57 11.59 8.60 5.76 76.89%
DY 0.00 0.00 0.00 0.00 0.00 2.98 0.00 -
P/NAPS 0.52 0.49 0.61 0.62 0.68 0.74 0.77 -23.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 23/02/06 24/11/05 25/08/05 25/05/05 23/02/05 -
Price 1.28 1.25 1.20 1.50 1.70 1.63 1.76 -
P/RPS 0.21 0.28 0.38 0.90 0.34 0.45 0.73 -56.52%
P/EPS 7.29 10.02 12.82 28.36 9.00 11.29 17.25 -43.77%
EY 13.73 9.98 7.80 3.53 11.12 8.86 5.80 77.90%
DY 0.00 0.00 0.00 0.00 0.00 3.07 0.00 -
P/NAPS 0.51 0.51 0.47 0.63 0.71 0.71 0.77 -24.07%

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