[BGYEAR] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 100.88%
YoY- 61.25%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 52,106 195,927 142,709 91,945 45,103 139,679 98,864 -34.72%
PBT 2,363 6,660 6,020 4,452 2,203 5,980 4,305 -32.93%
Tax -662 -1,900 -1,694 -1,264 -616 -1,720 -1,186 -32.18%
NP 1,701 4,760 4,326 3,188 1,587 4,260 3,119 -33.22%
-
NP to SH 1,701 4,760 4,326 3,188 1,587 4,260 3,119 -33.22%
-
Tax Rate 28.02% 28.53% 28.14% 28.39% 27.96% 28.76% 27.55% -
Total Cost 50,405 191,167 138,383 88,757 43,516 135,419 95,745 -34.77%
-
Net Worth 88,199 86,449 86,100 85,036 83,378 79,809 81,563 5.34%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - 1,750 - -
Div Payout % - - - - - 41.08% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 88,199 86,449 86,100 85,036 83,378 79,809 81,563 5.34%
NOSH 34,999 34,999 35,000 34,994 35,033 35,004 35,005 -0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.26% 2.43% 3.03% 3.47% 3.52% 3.05% 3.15% -
ROE 1.93% 5.51% 5.02% 3.75% 1.90% 5.34% 3.82% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 148.87 559.79 407.74 262.74 128.74 399.04 282.42 -34.72%
EPS 4.86 13.60 12.36 9.11 4.53 12.17 8.91 -33.21%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.52 2.47 2.46 2.43 2.38 2.28 2.33 5.35%
Adjusted Per Share Value based on latest NOSH - 35,032
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 102.50 385.43 280.74 180.88 88.73 274.78 194.49 -34.72%
EPS 3.35 9.36 8.51 6.27 3.12 8.38 6.14 -33.20%
DPS 0.00 0.00 0.00 0.00 0.00 3.44 0.00 -
NAPS 1.7351 1.7007 1.6938 1.6729 1.6402 1.57 1.6045 5.35%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 2.05 2.08 2.20 2.00 1.85 1.93 2.00 -
P/RPS 1.38 0.37 0.54 0.76 1.44 0.48 0.71 55.68%
P/EPS 42.18 15.29 17.80 21.95 40.84 15.86 22.45 52.20%
EY 2.37 6.54 5.62 4.56 2.45 6.31 4.46 -34.36%
DY 0.00 0.00 0.00 0.00 0.00 2.59 0.00 -
P/NAPS 0.81 0.84 0.89 0.82 0.78 0.85 0.86 -3.91%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 29/08/02 30/05/02 27/02/02 26/11/01 28/08/01 31/05/01 -
Price 2.29 2.20 2.17 2.20 1.89 1.97 1.97 -
P/RPS 1.54 0.39 0.53 0.84 1.47 0.49 0.70 69.07%
P/EPS 47.12 16.18 17.56 24.15 41.72 16.19 22.11 65.53%
EY 2.12 6.18 5.70 4.14 2.40 6.18 4.52 -39.60%
DY 0.00 0.00 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 0.91 0.89 0.88 0.91 0.79 0.86 0.85 4.64%

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