[BIG] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -29.93%
YoY- 189.22%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 18,482 21,454 25,283 21,774 17,943 18,405 14,085 19.79%
PBT 396 911 -588 1,475 1,390 959 1,224 -52.77%
Tax 596 -113 0 0 715 -174 0 -
NP 992 798 -588 1,475 2,105 785 1,224 -13.03%
-
NP to SH 1,001 798 -588 1,475 2,105 785 1,224 -12.51%
-
Tax Rate -150.51% 12.40% - 0.00% -51.44% 18.14% 0.00% -
Total Cost 17,490 20,656 25,871 20,299 15,838 17,620 12,861 22.67%
-
Net Worth 47,708 55,763 48,045 56,213 48,145 53,457 53,280 -7.08%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - 481 - -
Div Payout % - - - - - 61.35% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 47,708 55,763 48,045 56,213 48,145 53,457 53,280 -7.08%
NOSH 47,708 48,072 48,045 48,045 48,145 48,159 48,000 -0.40%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.37% 3.72% -2.33% 6.77% 11.73% 4.27% 8.69% -
ROE 2.10% 1.43% -1.22% 2.62% 4.37% 1.47% 2.30% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 38.74 44.63 52.62 45.32 37.27 38.22 29.34 20.29%
EPS 2.08 1.66 -1.22 3.07 4.38 1.63 2.55 -12.66%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.00 1.16 1.00 1.17 1.00 1.11 1.11 -6.70%
Adjusted Per Share Value based on latest NOSH - 48,045
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 29.11 33.80 39.83 34.30 28.26 28.99 22.19 19.77%
EPS 1.58 1.26 -0.93 2.32 3.32 1.24 1.93 -12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.76 0.00 -
NAPS 0.7515 0.8784 0.7568 0.8855 0.7584 0.8421 0.8393 -7.08%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.74 0.93 1.15 2.21 2.30 2.30 2.75 -
P/RPS 1.91 2.08 2.19 4.88 6.17 6.02 9.37 -65.26%
P/EPS 35.27 56.02 -93.97 71.99 52.61 141.10 107.84 -52.43%
EY 2.84 1.78 -1.06 1.39 1.90 0.71 0.93 110.05%
DY 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
P/NAPS 0.74 0.80 1.15 1.89 2.30 2.07 2.48 -55.24%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 25/08/05 30/05/05 25/02/05 29/11/04 30/08/04 -
Price 0.89 0.73 1.02 1.73 2.25 2.29 2.66 -
P/RPS 2.30 1.64 1.94 3.82 6.04 5.99 9.06 -59.80%
P/EPS 42.42 43.98 -83.34 56.35 51.46 140.49 104.31 -45.01%
EY 2.36 2.27 -1.20 1.77 1.94 0.71 0.96 81.85%
DY 0.00 0.00 0.00 0.00 0.00 0.44 0.00 -
P/NAPS 0.89 0.63 1.02 1.48 2.25 2.06 2.40 -48.29%

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