[BGYEAR] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 32.06%
YoY- -29.69%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 67,482 289,115 205,760 137,108 78,945 286,124 209,864 -53.03%
PBT 2,437 7,529 6,676 4,811 3,297 12,918 8,576 -56.74%
Tax -937 -3,004 -2,242 -1,658 -914 -4,447 -2,589 -49.18%
NP 1,500 4,525 4,434 3,153 2,383 8,471 5,987 -60.22%
-
NP to SH 1,450 4,208 4,190 3,048 2,308 8,129 5,767 -60.13%
-
Tax Rate 38.45% 39.90% 33.58% 34.46% 27.72% 34.42% 30.19% -
Total Cost 65,982 284,590 201,326 133,955 76,562 277,653 203,877 -52.82%
-
Net Worth 120,910 119,378 119,317 119,792 119,331 116,591 114,230 3.85%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 2,312 - - - - -
Div Payout % - - 55.19% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 120,910 119,378 119,317 119,792 119,331 116,591 114,230 3.85%
NOSH 46,325 46,270 46,247 46,251 46,252 46,266 46,246 0.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.22% 1.57% 2.15% 2.30% 3.02% 2.96% 2.85% -
ROE 1.20% 3.52% 3.51% 2.54% 1.93% 6.97% 5.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 145.67 624.83 444.91 296.44 170.68 618.43 453.79 -53.08%
EPS 3.13 9.10 9.06 6.59 4.99 17.57 12.47 -60.17%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.58 2.58 2.59 2.58 2.52 2.47 3.74%
Adjusted Per Share Value based on latest NOSH - 46,249
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 132.75 568.75 404.77 269.72 155.30 562.87 412.85 -53.03%
EPS 2.85 8.28 8.24 6.00 4.54 15.99 11.34 -60.14%
DPS 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
NAPS 2.3786 2.3484 2.3472 2.3566 2.3475 2.2936 2.2471 3.86%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.20 1.21 1.30 1.29 1.25 1.30 1.20 -
P/RPS 0.82 0.19 0.29 0.44 0.73 0.21 0.26 114.91%
P/EPS 38.34 13.31 14.35 19.58 25.05 7.40 9.62 151.16%
EY 2.61 7.52 6.97 5.11 3.99 13.52 10.39 -60.15%
DY 0.00 0.00 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.50 0.50 0.48 0.52 0.49 -4.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 29/05/07 28/02/07 27/11/06 30/08/06 31/05/06 -
Price 1.12 1.12 1.25 1.20 1.16 1.28 1.25 -
P/RPS 0.77 0.18 0.28 0.40 0.68 0.21 0.28 96.16%
P/EPS 35.78 12.32 13.80 18.21 23.25 7.29 10.02 133.44%
EY 2.79 8.12 7.25 5.49 4.30 13.73 9.98 -57.21%
DY 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.48 0.46 0.45 0.51 0.51 -10.74%

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