[BANENG] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 126.16%
YoY- -41.89%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 73,255 110,737 85,805 64,345 45,827 54,355 84,724 -9.23%
PBT 1,515 -1,216 1,004 2,200 872 -2,508 2,261 -23.40%
Tax -206 274 -109 -782 -245 -851 -445 -40.13%
NP 1,309 -942 895 1,418 627 -3,359 1,816 -19.59%
-
NP to SH 739 -1,445 895 1,418 627 -3,359 1,816 -45.05%
-
Tax Rate 13.60% - 10.86% 35.55% 28.10% - 19.68% -
Total Cost 71,946 111,679 84,910 62,927 45,200 57,714 82,908 -9.01%
-
Net Worth 142,392 223,652 145,963 143,602 142,717 141,557 143,841 -0.67%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 142,392 223,652 145,963 143,602 142,717 141,557 143,841 -0.67%
NOSH 60,081 92,038 60,067 60,084 59,714 59,982 59,933 0.16%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.79% -0.85% 1.04% 2.20% 1.37% -6.18% 2.14% -
ROE 0.52% -0.65% 0.61% 0.99% 0.44% -2.37% 1.26% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 121.93 120.32 142.85 107.09 76.74 90.62 141.36 -9.37%
EPS 1.23 -1.57 1.49 2.36 1.05 -5.60 3.03 -45.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.43 2.43 2.39 2.39 2.36 2.40 -0.83%
Adjusted Per Share Value based on latest NOSH - 60,084
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 122.09 184.56 143.01 107.24 76.38 90.59 141.21 -9.23%
EPS 1.23 -2.41 1.49 2.36 1.05 -5.60 3.03 -45.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3732 3.7275 2.4327 2.3934 2.3786 2.3593 2.3974 -0.67%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.92 1.05 1.10 1.43 2.07 2.42 2.55 -
P/RPS 0.75 0.87 0.77 1.34 2.70 2.67 1.80 -44.18%
P/EPS 74.80 -66.88 73.83 60.59 197.14 -43.21 84.16 -7.55%
EY 1.34 -1.50 1.35 1.65 0.51 -2.31 1.19 8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.45 0.60 0.87 1.03 1.06 -48.62%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 26/08/04 24/05/04 27/02/04 27/11/03 -
Price 0.85 1.03 1.18 1.19 1.90 2.13 2.54 -
P/RPS 0.70 0.86 0.83 1.11 2.48 2.35 1.80 -46.69%
P/EPS 69.11 -65.61 79.19 50.42 180.95 -38.04 83.83 -12.06%
EY 1.45 -1.52 1.26 1.98 0.55 -2.63 1.19 14.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.49 0.50 0.79 0.90 1.06 -51.29%

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