[BGYEAR] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -4066.41%
YoY- 21.77%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 68,407 30,300 198,272 169,077 122,016 62,746 338,684 -65.47%
PBT -3,028 -1,458 -14,565 -5,001 203 282 -8,951 -51.35%
Tax -217 -173 55 -12 -43 -21 59 -
NP -3,245 -1,631 -14,510 -5,013 160 261 -8,892 -48.83%
-
NP to SH -3,245 -1,631 -19,327 -5,077 128 291 -9,025 -49.34%
-
Tax Rate - - - - 21.18% 7.45% - -
Total Cost 71,652 31,931 212,782 174,090 121,856 62,485 347,576 -65.00%
-
Net Worth 63,068 64,528 66,137 79,140 83,200 84,066 84,210 -17.48%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 63,068 64,528 66,137 79,140 83,200 84,066 84,210 -17.48%
NOSH 50,862 50,809 50,875 46,280 45,714 46,190 46,269 6.49%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -4.74% -5.38% -7.32% -2.96% 0.13% 0.42% -2.63% -
ROE -5.15% -2.53% -29.22% -6.42% 0.15% 0.35% -10.72% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 134.50 59.63 389.72 365.33 266.91 135.84 731.98 -67.57%
EPS -6.38 -3.21 -41.70 -10.97 0.28 0.63 -19.51 -52.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.27 1.30 1.71 1.82 1.82 1.82 -22.51%
Adjusted Per Share Value based on latest NOSH - 46,266
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 134.57 59.61 390.04 332.61 240.03 123.43 666.26 -65.47%
EPS -6.38 -3.21 -38.02 -9.99 0.25 0.57 -17.75 -49.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2407 1.2694 1.3011 1.5569 1.6367 1.6538 1.6566 -17.48%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.58 0.67 1.07 0.67 0.85 0.72 0.81 -
P/RPS 0.43 1.12 0.27 0.18 0.32 0.53 0.11 147.53%
P/EPS -9.09 -20.87 -2.82 -6.11 303.57 114.29 -4.15 68.41%
EY -11.00 -4.79 -35.50 -16.37 0.33 0.87 -24.08 -40.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.82 0.39 0.47 0.40 0.45 2.93%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 25/08/11 25/05/11 23/02/11 29/11/10 25/08/10 -
Price 0.60 0.68 0.80 0.80 0.765 0.89 0.76 -
P/RPS 0.45 1.14 0.21 0.22 0.29 0.66 0.10 171.82%
P/EPS -9.40 -21.18 -2.11 -7.29 273.21 141.27 -3.90 79.47%
EY -10.63 -4.72 -47.49 -13.71 0.37 0.71 -25.66 -44.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.62 0.47 0.42 0.49 0.42 9.28%

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