[BANENG] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -13.03%
YoY- 39.44%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 98,702 64,834 102,441 78,867 98,568 73,255 110,737 -7.40%
PBT 930 502 -981 1,203 1,390 1,515 -1,216 -
Tax 94 -114 -433 36 -166 -206 274 -51.08%
NP 1,024 388 -1,414 1,239 1,224 1,309 -942 -
-
NP to SH 1,132 197 468 1,248 1,435 739 -1,445 -
-
Tax Rate -10.11% 22.71% - -2.99% 11.94% 13.60% - -
Total Cost 97,678 64,446 103,855 77,628 97,344 71,946 111,679 -8.56%
-
Net Worth 147,938 145,660 134,400 142,800 142,299 142,392 223,652 -24.14%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 147,938 145,660 134,400 142,800 142,299 142,392 223,652 -24.14%
NOSH 59,894 59,696 60,000 60,000 60,041 60,081 92,038 -24.96%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.04% 0.60% -1.38% 1.57% 1.24% 1.79% -0.85% -
ROE 0.77% 0.14% 0.35% 0.87% 1.01% 0.52% -0.65% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 164.79 108.61 170.74 131.44 164.17 121.93 120.32 23.39%
EPS 1.89 0.33 0.78 2.08 2.39 1.23 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.44 2.24 2.38 2.37 2.37 2.43 1.09%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 164.50 108.06 170.74 131.44 164.28 122.09 184.56 -7.40%
EPS 1.89 0.33 0.78 2.08 2.39 1.23 -2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4656 2.4277 2.24 2.38 2.3717 2.3732 3.7275 -24.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.34 0.36 0.29 0.38 0.87 0.92 1.05 -
P/RPS 0.21 0.33 0.17 0.29 0.53 0.75 0.87 -61.33%
P/EPS 17.99 109.09 37.18 18.27 36.40 74.80 -66.88 -
EY 5.56 0.92 2.69 5.47 2.75 1.34 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.13 0.16 0.37 0.39 0.43 -52.77%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 12/06/06 06/03/06 28/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.32 0.32 0.33 0.34 0.46 0.85 1.03 -
P/RPS 0.19 0.29 0.19 0.26 0.28 0.70 0.86 -63.55%
P/EPS 16.93 96.97 42.31 16.35 19.25 69.11 -65.61 -
EY 5.91 1.03 2.36 6.12 5.20 1.45 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.13 0.15 0.14 0.19 0.36 0.42 -54.34%

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