[BANENG] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -284.97%
YoY- -182.49%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 85,805 64,345 45,827 54,355 84,724 79,037 54,467 35.27%
PBT 1,004 2,200 872 -2,508 2,261 2,685 2,810 -49.55%
Tax -109 -782 -245 -851 -445 -389 -679 -70.36%
NP 895 1,418 627 -3,359 1,816 2,296 2,131 -43.82%
-
NP to SH 895 1,418 627 -3,359 1,816 2,440 2,131 -43.82%
-
Tax Rate 10.86% 35.55% 28.10% - 19.68% 14.49% 24.16% -
Total Cost 84,910 62,927 45,200 57,714 82,908 76,741 52,336 37.95%
-
Net Worth 145,963 143,602 142,717 141,557 143,841 154,172 142,867 1.43%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 145,963 143,602 142,717 141,557 143,841 154,172 142,867 1.43%
NOSH 60,067 60,084 59,714 59,982 59,933 63,707 60,028 0.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.04% 2.20% 1.37% -6.18% 2.14% 2.90% 3.91% -
ROE 0.61% 0.99% 0.44% -2.37% 1.26% 1.58% 1.49% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 142.85 107.09 76.74 90.62 141.36 124.06 90.74 35.21%
EPS 1.49 2.36 1.05 -5.60 3.03 3.83 3.55 -43.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.39 2.39 2.36 2.40 2.42 2.38 1.39%
Adjusted Per Share Value based on latest NOSH - 59,982
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 143.01 107.24 76.38 90.59 141.21 131.73 90.78 35.27%
EPS 1.49 2.36 1.05 -5.60 3.03 4.07 3.55 -43.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4327 2.3934 2.3786 2.3593 2.3974 2.5695 2.3811 1.43%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.10 1.43 2.07 2.42 2.55 2.73 3.10 -
P/RPS 0.77 1.34 2.70 2.67 1.80 2.20 3.42 -62.89%
P/EPS 73.83 60.59 197.14 -43.21 84.16 71.28 87.32 -10.55%
EY 1.35 1.65 0.51 -2.31 1.19 1.40 1.15 11.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.87 1.03 1.06 1.13 1.30 -50.60%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 24/05/04 27/02/04 27/11/03 27/08/03 30/05/03 -
Price 1.18 1.19 1.90 2.13 2.54 2.66 3.20 -
P/RPS 0.83 1.11 2.48 2.35 1.80 2.14 3.53 -61.80%
P/EPS 79.19 50.42 180.95 -38.04 83.83 69.45 90.14 -8.25%
EY 1.26 1.98 0.55 -2.63 1.19 1.44 1.11 8.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.79 0.90 1.06 1.10 1.34 -48.77%

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