[BGYEAR] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 77.23%
YoY- -8.14%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 78,945 286,124 209,864 147,505 77,099 232,685 167,805 -39.48%
PBT 3,297 12,918 8,576 6,142 3,383 13,808 9,776 -51.51%
Tax -914 -4,447 -2,589 -1,689 -869 -4,711 -3,096 -55.63%
NP 2,383 8,471 5,987 4,453 2,514 9,097 6,680 -49.66%
-
NP to SH 2,308 8,129 5,767 4,335 2,446 8,742 6,680 -50.72%
-
Tax Rate 27.72% 34.42% 30.19% 27.50% 25.69% 34.12% 31.67% -
Total Cost 76,562 277,653 203,877 143,052 74,585 223,588 161,125 -39.07%
-
Net Worth 119,331 116,591 114,230 117,136 110,046 110,109 105,473 8.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - 2,313 -
Div Payout % - - - - - - 34.63% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 119,331 116,591 114,230 117,136 110,046 110,109 105,473 8.56%
NOSH 46,252 46,266 46,246 46,299 46,238 46,264 46,260 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.02% 2.96% 2.85% 3.02% 3.26% 3.91% 3.98% -
ROE 1.93% 6.97% 5.05% 3.70% 2.22% 7.94% 6.33% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 170.68 618.43 453.79 318.59 166.74 502.95 362.74 -39.47%
EPS 4.99 17.57 12.47 9.37 5.29 18.90 14.44 -50.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.58 2.52 2.47 2.53 2.38 2.38 2.28 8.58%
Adjusted Per Share Value based on latest NOSH - 46,299
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 155.30 562.87 412.85 290.17 151.67 457.74 330.11 -39.48%
EPS 4.54 15.99 11.34 8.53 4.81 17.20 13.14 -50.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
NAPS 2.3475 2.2936 2.2471 2.3043 2.1649 2.1661 2.0749 8.56%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.25 1.30 1.20 1.54 1.48 1.63 1.68 -
P/RPS 0.73 0.21 0.26 0.48 0.89 0.32 0.46 36.01%
P/EPS 25.05 7.40 9.62 16.45 27.98 8.63 11.63 66.70%
EY 3.99 13.52 10.39 6.08 3.57 11.59 8.60 -40.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.98 -
P/NAPS 0.48 0.52 0.49 0.61 0.62 0.68 0.74 -25.04%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 30/08/06 31/05/06 23/02/06 24/11/05 25/08/05 25/05/05 -
Price 1.16 1.28 1.25 1.20 1.50 1.70 1.63 -
P/RPS 0.68 0.21 0.28 0.38 0.90 0.34 0.45 31.65%
P/EPS 23.25 7.29 10.02 12.82 28.36 9.00 11.29 61.79%
EY 4.30 13.73 9.98 7.80 3.53 11.12 8.86 -38.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.07 -
P/NAPS 0.45 0.51 0.51 0.47 0.63 0.71 0.71 -26.19%

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