[BGYEAR] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -65.54%
YoY- -37.18%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 276,773 202,430 134,197 67,482 289,115 205,760 137,108 59.79%
PBT 2,548 5,711 4,365 2,437 7,529 6,676 4,811 -34.56%
Tax -2,106 -1,812 -1,467 -937 -3,004 -2,242 -1,658 17.30%
NP 442 3,899 2,898 1,500 4,525 4,434 3,153 -73.04%
-
NP to SH 302 3,817 2,838 1,450 4,208 4,190 3,048 -78.61%
-
Tax Rate 82.65% 31.73% 33.61% 38.45% 39.90% 33.58% 34.46% -
Total Cost 276,331 198,531 131,299 65,982 284,590 201,326 133,955 62.12%
-
Net Worth 117,827 121,681 122,223 120,910 119,378 119,317 119,792 -1.09%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - 2,312 - -
Div Payout % - - - - - 55.19% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 117,827 121,681 122,223 120,910 119,378 119,317 119,792 -1.09%
NOSH 46,206 46,266 46,296 46,325 46,270 46,247 46,251 -0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.16% 1.93% 2.16% 2.22% 1.57% 2.15% 2.30% -
ROE 0.26% 3.14% 2.32% 1.20% 3.52% 3.51% 2.54% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 598.99 437.53 289.86 145.67 624.83 444.91 296.44 59.89%
EPS 0.65 8.25 6.13 3.13 9.10 9.06 6.59 -78.68%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.55 2.63 2.64 2.61 2.58 2.58 2.59 -1.03%
Adjusted Per Share Value based on latest NOSH - 46,325
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 544.47 398.22 263.99 132.75 568.75 404.77 269.72 59.79%
EPS 0.59 7.51 5.58 2.85 8.28 8.24 6.00 -78.72%
DPS 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
NAPS 2.3179 2.3937 2.4044 2.3786 2.3484 2.3472 2.3566 -1.09%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.90 1.07 1.15 1.20 1.21 1.30 1.29 -
P/RPS 0.15 0.24 0.40 0.82 0.19 0.29 0.44 -51.23%
P/EPS 137.70 12.97 18.76 38.34 13.31 14.35 19.58 267.50%
EY 0.73 7.71 5.33 2.61 7.52 6.97 5.11 -72.70%
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 0.35 0.41 0.44 0.46 0.47 0.50 0.50 -21.17%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/11/08 28/05/08 28/02/08 29/11/07 29/08/07 29/05/07 28/02/07 -
Price 0.65 1.00 1.00 1.12 1.12 1.25 1.20 -
P/RPS 0.11 0.23 0.34 0.77 0.18 0.28 0.40 -57.74%
P/EPS 99.45 12.12 16.31 35.78 12.32 13.80 18.21 210.44%
EY 1.01 8.25 6.13 2.79 8.12 7.25 5.49 -67.68%
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.25 0.38 0.38 0.43 0.43 0.48 0.46 -33.42%

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