[BANENG] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -261.45%
YoY- 56.98%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 78,867 98,568 73,255 110,737 85,805 64,345 45,827 43.56%
PBT 1,203 1,390 1,515 -1,216 1,004 2,200 872 23.90%
Tax 36 -166 -206 274 -109 -782 -245 -
NP 1,239 1,224 1,309 -942 895 1,418 627 57.40%
-
NP to SH 1,248 1,435 739 -1,445 895 1,418 627 58.16%
-
Tax Rate -2.99% 11.94% 13.60% - 10.86% 35.55% 28.10% -
Total Cost 77,628 97,344 71,946 111,679 84,910 62,927 45,200 43.36%
-
Net Worth 142,800 142,299 142,392 223,652 145,963 143,602 142,717 0.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 142,800 142,299 142,392 223,652 145,963 143,602 142,717 0.03%
NOSH 60,000 60,041 60,081 92,038 60,067 60,084 59,714 0.31%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.57% 1.24% 1.79% -0.85% 1.04% 2.20% 1.37% -
ROE 0.87% 1.01% 0.52% -0.65% 0.61% 0.99% 0.44% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 131.44 164.17 121.93 120.32 142.85 107.09 76.74 43.10%
EPS 2.08 2.39 1.23 -1.57 1.49 2.36 1.05 57.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.37 2.37 2.43 2.43 2.39 2.39 -0.27%
Adjusted Per Share Value based on latest NOSH - 92,038
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 131.44 164.28 122.09 184.56 143.01 107.24 76.38 43.55%
EPS 2.08 2.39 1.23 -2.41 1.49 2.36 1.05 57.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.3717 2.3732 3.7275 2.4327 2.3934 2.3786 0.03%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.38 0.87 0.92 1.05 1.10 1.43 2.07 -
P/RPS 0.29 0.53 0.75 0.87 0.77 1.34 2.70 -77.37%
P/EPS 18.27 36.40 74.80 -66.88 73.83 60.59 197.14 -79.49%
EY 5.47 2.75 1.34 -1.50 1.35 1.65 0.51 385.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.37 0.39 0.43 0.45 0.60 0.87 -67.62%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 24/05/04 -
Price 0.34 0.46 0.85 1.03 1.18 1.19 1.90 -
P/RPS 0.26 0.28 0.70 0.86 0.83 1.11 2.48 -77.73%
P/EPS 16.35 19.25 69.11 -65.61 79.19 50.42 180.95 -79.83%
EY 6.12 5.20 1.45 -1.52 1.26 1.98 0.55 397.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.19 0.36 0.42 0.49 0.50 0.79 -68.41%

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