[BIG] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -47.02%
YoY- -43.76%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 18,578 22,089 23,975 20,299 24,322 24,431 24,632 -17.18%
PBT 788 699 511 1,176 753 1,242 -1,371 -
Tax -222 -147 1,210 -847 -132 -41 -3,157 -83.04%
NP 566 552 1,721 329 621 1,201 -4,528 -
-
NP to SH 566 552 1,721 329 621 1,201 -4,528 -
-
Tax Rate 28.17% 21.03% -236.79% 72.02% 17.53% 3.30% - -
Total Cost 18,012 21,537 22,254 19,970 23,701 23,230 29,160 -27.53%
-
Net Worth 48,572 48,092 47,611 45,687 45,687 44,725 43,763 7.21%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 48,572 48,092 47,611 45,687 45,687 44,725 43,763 7.21%
NOSH 48,092 48,092 48,092 48,092 48,092 48,092 48,092 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.05% 2.50% 7.18% 1.62% 2.55% 4.92% -18.38% -
ROE 1.17% 1.15% 3.61% 0.72% 1.36% 2.69% -10.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.63 45.93 49.85 42.21 50.57 50.80 51.22 -17.18%
EPS 1.18 1.15 3.58 0.68 1.29 2.50 -9.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.00 0.99 0.95 0.95 0.93 0.91 7.21%
Adjusted Per Share Value based on latest NOSH - 48,092
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.24 34.76 37.73 31.95 38.28 38.45 38.76 -17.17%
EPS 0.89 0.87 2.71 0.52 0.98 1.89 -7.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7644 0.7568 0.7493 0.719 0.719 0.7039 0.6887 7.22%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.745 0.91 0.34 0.315 0.305 0.255 0.28 -
P/RPS 1.93 1.98 0.68 0.75 0.60 0.50 0.55 131.45%
P/EPS 63.30 79.28 9.50 46.05 23.62 10.21 -2.97 -
EY 1.58 1.26 10.53 2.17 4.23 9.79 -33.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.91 0.34 0.33 0.32 0.27 0.31 78.89%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/09/14 26/05/14 14/02/14 27/11/13 29/08/13 29/05/13 27/02/13 -
Price 0.88 0.77 0.40 0.34 0.265 0.41 0.285 -
P/RPS 2.28 1.68 0.80 0.81 0.52 0.81 0.56 155.63%
P/EPS 74.77 67.08 11.18 49.70 20.52 16.42 -3.03 -
EY 1.34 1.49 8.95 2.01 4.87 6.09 -33.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.77 0.40 0.36 0.28 0.44 0.31 99.33%

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