[BANENG] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.5%
YoY- -47.35%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 45,827 54,355 84,724 79,037 54,467 102,105 54,748 -11.17%
PBT 872 -2,508 2,261 2,685 2,810 3,354 5,645 -71.17%
Tax -245 -851 -445 -389 -679 718 -1,589 -71.21%
NP 627 -3,359 1,816 2,296 2,131 4,072 4,056 -71.16%
-
NP to SH 627 -3,359 1,816 2,440 2,131 4,072 4,056 -71.16%
-
Tax Rate 28.10% - 19.68% 14.49% 24.16% -21.41% 28.15% -
Total Cost 45,200 57,714 82,908 76,741 52,336 98,033 50,692 -7.35%
-
Net Worth 142,717 141,557 143,841 154,172 142,867 140,930 136,199 3.16%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 2,998 - -
Div Payout % - - - - - 73.64% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 142,717 141,557 143,841 154,172 142,867 140,930 136,199 3.16%
NOSH 59,714 59,982 59,933 63,707 60,028 59,970 59,999 -0.31%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.37% -6.18% 2.14% 2.90% 3.91% 3.99% 7.41% -
ROE 0.44% -2.37% 1.26% 1.58% 1.49% 2.89% 2.98% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 76.74 90.62 141.36 124.06 90.74 170.26 91.25 -10.89%
EPS 1.05 -5.60 3.03 3.83 3.55 6.79 6.76 -71.07%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.39 2.36 2.40 2.42 2.38 2.35 2.27 3.49%
Adjusted Per Share Value based on latest NOSH - 63,707
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 76.38 90.59 141.21 131.73 90.78 170.18 91.25 -11.17%
EPS 1.05 -5.60 3.03 4.07 3.55 6.79 6.76 -71.07%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.3786 2.3593 2.3974 2.5695 2.3811 2.3488 2.27 3.16%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.07 2.42 2.55 2.73 3.10 3.36 3.26 -
P/RPS 2.70 2.67 1.80 2.20 3.42 1.97 3.57 -16.97%
P/EPS 197.14 -43.21 84.16 71.28 87.32 49.48 48.22 155.46%
EY 0.51 -2.31 1.19 1.40 1.15 2.02 2.07 -60.66%
DY 0.00 0.00 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 0.87 1.03 1.06 1.13 1.30 1.43 1.44 -28.51%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 27/02/04 27/11/03 27/08/03 30/05/03 25/02/03 26/11/02 -
Price 1.90 2.13 2.54 2.66 3.20 3.10 3.42 -
P/RPS 2.48 2.35 1.80 2.14 3.53 1.82 3.75 -24.07%
P/EPS 180.95 -38.04 83.83 69.45 90.14 45.66 50.59 133.70%
EY 0.55 -2.63 1.19 1.44 1.11 2.19 1.98 -57.39%
DY 0.00 0.00 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.79 0.90 1.06 1.10 1.34 1.32 1.51 -35.04%

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