[BGYEAR] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -134.66%
YoY- -5450.4%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 86,795 84,054 80,220 28,527 172,573 100,049 68,407 17.21%
PBT -125,253 -44,398 -43,640 -38,865 -38,578 -24,702 -3,028 1098.78%
Tax 17 -97 0 -40 0 -198 -217 -
NP -125,236 -44,495 -43,640 -38,905 -38,578 -24,900 -3,245 1044.57%
-
NP to SH -125,236 -101,771 -95,262 -90,527 -38,578 -24,900 -3,245 1044.57%
-
Tax Rate - - - - - - - -
Total Cost 212,031 128,549 123,860 67,432 211,151 124,949 71,652 106.25%
-
Net Worth -27,505 -74,285 -67,669 -63,092 27,475 41,211 63,068 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth -27,505 -74,285 -67,669 -63,092 27,475 41,211 63,068 -
NOSH 14,325 50,880 50,879 50,880 50,881 50,878 50,862 -57.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -144.29% -52.94% -54.40% -136.38% -22.35% -24.89% -4.74% -
ROE 0.00% 0.00% 0.00% 0.00% -140.41% -60.42% -5.15% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 605.86 165.20 157.67 56.07 339.17 196.64 134.50 173.00%
EPS -246.14 -200.02 -187.23 -177.92 -75.82 -48.94 -6.38 1044.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.92 -1.46 -1.33 -1.24 0.54 0.81 1.24 -
Adjusted Per Share Value based on latest NOSH - 50,880
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 170.74 165.35 157.81 56.12 339.49 196.82 134.57 17.21%
EPS -246.37 -200.21 -187.40 -178.09 -75.89 -48.98 -6.38 1045.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5411 -1.4614 -1.3312 -1.2412 0.5405 0.8107 1.2407 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.145 0.145 0.10 0.43 0.39 0.57 0.58 -
P/RPS 0.02 0.09 0.06 0.77 0.11 0.29 0.43 -87.09%
P/EPS -0.02 -0.07 -0.05 -0.24 -0.51 -1.16 -9.09 -98.31%
EY -6,028.91 -1,379.45 -1,872.30 -413.77 -194.41 -85.86 -11.00 6623.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.72 0.70 0.47 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 25/02/13 30/11/12 28/08/12 28/05/12 28/02/12 -
Price 0.12 0.17 0.17 0.16 0.52 0.44 0.60 -
P/RPS 0.02 0.10 0.11 0.29 0.15 0.22 0.45 -87.47%
P/EPS -0.01 -0.08 -0.09 -0.09 -0.69 -0.90 -9.40 -98.96%
EY -7,284.93 -1,176.59 -1,101.35 -1,112.00 -145.81 -111.23 -10.63 7704.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.96 0.54 0.48 -

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