[BGYEAR] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -42.23%
YoY- -516.24%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 172,999 99,592 333,764 230,483 139,159 69,891 276,773 -26.83%
PBT -5,514 -6,014 -24,028 -15,742 10,888 -6,434 2,548 -
Tax 0 -31 -213 -225 -22,040 -356 -2,106 -
NP -5,514 -6,045 -24,241 -15,967 -11,152 -6,790 442 -
-
NP to SH -5,581 -6,067 -24,011 -15,888 -11,171 -6,826 302 -
-
Tax Rate - - - - 202.42% - 82.65% -
Total Cost 178,513 105,637 358,005 246,450 150,311 76,681 276,331 -25.21%
-
Net Worth 87,463 86,935 92,990 101,294 106,853 110,991 117,827 -17.97%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 87,463 86,935 92,990 101,294 106,853 110,991 117,827 -17.97%
NOSH 46,276 46,242 46,263 46,253 46,256 46,246 46,206 0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -3.19% -6.07% -7.26% -6.93% -8.01% -9.72% 0.16% -
ROE -6.38% -6.98% -25.82% -15.68% -10.45% -6.15% 0.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 373.83 215.37 721.43 498.31 300.84 151.13 598.99 -26.90%
EPS -12.06 -13.12 -51.90 -34.35 -24.15 -14.76 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.88 2.01 2.19 2.31 2.40 2.55 -18.05%
Adjusted Per Share Value based on latest NOSH - 46,245
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 340.33 195.92 656.58 453.41 273.76 137.49 544.47 -26.83%
EPS -10.98 -11.94 -47.23 -31.26 -21.98 -13.43 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7206 1.7102 1.8293 1.9927 2.102 2.1834 2.3179 -17.97%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.62 0.60 0.78 0.51 0.80 0.90 -
P/RPS 0.20 0.29 0.08 0.16 0.17 0.53 0.15 21.07%
P/EPS -6.22 -4.73 -1.16 -2.27 -2.11 -5.42 137.70 -
EY -16.08 -21.16 -86.50 -44.04 -47.35 -18.45 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.30 0.36 0.22 0.33 0.35 9.28%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 27/05/09 25/02/09 28/11/08 28/11/08 -
Price 0.80 0.66 0.75 0.65 0.82 0.65 0.65 -
P/RPS 0.21 0.31 0.10 0.13 0.27 0.43 0.11 53.71%
P/EPS -6.63 -5.03 -1.45 -1.89 -3.40 -4.40 99.45 -
EY -15.08 -19.88 -69.20 -52.85 -29.45 -22.71 1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.37 0.30 0.35 0.27 0.25 41.18%

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