[BIG] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -7.77%
YoY- 39.64%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 14,955 13,504 13,020 11,473 11,233 11,646 12,927 10.17%
PBT 1,058 1,093 1,001 546 863 541 854 15.30%
Tax 285 0 -79 0 -271 10 -3 -
NP 1,343 1,093 922 546 592 551 851 35.43%
-
NP to SH 1,343 1,093 922 546 592 551 851 35.43%
-
Tax Rate -26.94% 0.00% 7.89% 0.00% 31.40% -1.85% 0.35% -
Total Cost 13,612 12,411 12,098 10,927 10,641 11,095 12,076 8.28%
-
Net Worth 39,771 40,723 39,761 39,027 38,510 37,821 37,267 4.41%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 39,771 40,723 39,761 39,027 38,510 37,821 37,267 4.41%
NOSH 19,213 19,209 19,208 19,225 19,255 19,198 19,209 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.98% 8.09% 7.08% 4.76% 5.27% 4.73% 6.58% -
ROE 3.38% 2.68% 2.32% 1.40% 1.54% 1.46% 2.28% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 77.84 70.30 67.78 59.68 58.34 60.66 67.29 10.16%
EPS 6.99 5.69 4.80 2.84 3.08 2.87 4.43 35.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.12 2.07 2.03 2.00 1.97 1.94 4.40%
Adjusted Per Share Value based on latest NOSH - 19,225
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.56 21.27 20.51 18.07 17.69 18.35 20.36 10.19%
EPS 2.12 1.72 1.45 0.86 0.93 0.87 1.34 35.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6415 0.6263 0.6148 0.6066 0.5958 0.5871 4.41%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.66 2.85 1.71 1.15 1.23 1.36 1.67 -
P/RPS 5.99 4.05 2.52 1.93 2.11 2.24 2.48 79.72%
P/EPS 66.67 50.09 35.62 40.49 40.01 47.39 37.70 46.08%
EY 1.50 2.00 2.81 2.47 2.50 2.11 2.65 -31.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.34 0.83 0.57 0.62 0.69 0.86 89.53%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 25/08/03 30/05/03 28/02/03 29/11/02 28/08/02 -
Price 3.18 4.92 2.92 1.34 1.25 1.31 1.64 -
P/RPS 4.09 7.00 4.31 2.25 2.14 2.16 2.44 40.97%
P/EPS 45.49 86.47 60.83 47.18 40.66 45.64 37.02 14.68%
EY 2.20 1.16 1.64 2.12 2.46 2.19 2.70 -12.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.32 1.41 0.66 0.63 0.66 0.85 48.45%

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