[BGYEAR] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 54.8%
YoY- 15.36%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 111,727 51,565 227,938 170,855 117,126 58,868 260,672 -43.00%
PBT 6,854 3,672 8,946 6,525 4,127 1,928 8,231 -11.44%
Tax -2,135 -1,183 -2,492 -1,974 -1,187 -540 -2,874 -17.90%
NP 4,719 2,489 6,454 4,551 2,940 1,388 5,357 -8.07%
-
NP to SH 4,719 2,489 6,454 4,551 2,940 1,388 5,357 -8.07%
-
Tax Rate 31.15% 32.22% 27.86% 30.25% 28.76% 28.01% 34.92% -
Total Cost 107,008 49,076 221,484 166,304 114,186 57,480 255,315 -43.84%
-
Net Worth 105,946 106,407 95,100 92,877 93,507 91,692 89,863 11.54%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 105,946 106,407 95,100 92,877 93,507 91,692 89,863 11.54%
NOSH 46,264 46,263 42,267 42,217 42,120 42,060 41,992 6.64%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.22% 4.83% 2.83% 2.66% 2.51% 2.36% 2.06% -
ROE 4.45% 2.34% 6.79% 4.90% 3.14% 1.51% 5.96% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 241.50 111.46 539.28 404.71 278.07 139.96 620.76 -46.55%
EPS 10.20 5.38 13.95 10.78 6.98 3.30 12.68 -13.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.30 2.25 2.20 2.22 2.18 2.14 4.59%
Adjusted Per Share Value based on latest NOSH - 42,172
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 219.79 101.44 448.40 336.11 230.41 115.81 512.80 -43.00%
EPS 9.28 4.90 12.70 8.95 5.78 2.73 10.54 -8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0842 2.0933 1.8708 1.8271 1.8395 1.8038 1.7678 11.54%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.77 1.50 1.72 2.20 2.36 2.65 1.99 -
P/RPS 0.73 1.35 0.32 0.54 0.85 1.89 0.32 72.86%
P/EPS 17.35 27.88 11.26 20.41 33.81 80.30 15.60 7.31%
EY 5.76 3.59 8.88 4.90 2.96 1.25 6.41 -6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.65 0.76 1.00 1.06 1.22 0.93 -11.77%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 25/11/04 25/08/04 19/05/04 24/02/04 20/11/03 29/08/03 -
Price 1.76 1.67 1.62 1.89 2.17 2.15 2.22 -
P/RPS 0.73 1.50 0.30 0.47 0.78 1.54 0.36 59.86%
P/EPS 17.25 31.04 10.61 17.53 31.09 65.15 17.40 -0.57%
EY 5.80 3.22 9.43 5.70 3.22 1.53 5.75 0.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.72 0.86 0.98 0.99 1.04 -18.08%

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