[BGYEAR] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -23.81%
YoY- -19.05%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 58,868 98,261 57,587 52,718 52,106 53,218 50,764 10.36%
PBT 1,928 1,529 2,539 1,800 2,363 640 1,568 14.75%
Tax -540 -117 -1,591 -504 -662 -206 -430 16.38%
NP 1,388 1,412 948 1,296 1,701 434 1,138 14.14%
-
NP to SH 1,388 1,412 948 1,296 1,701 434 1,138 14.14%
-
Tax Rate 28.01% 7.65% 62.66% 28.00% 28.02% 32.19% 27.42% -
Total Cost 57,480 96,849 56,639 51,422 50,405 52,784 49,626 10.28%
-
Net Worth 91,692 84,114 88,503 89,669 88,199 86,449 86,137 4.25%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 91,692 84,114 88,503 89,669 88,199 86,449 86,137 4.25%
NOSH 42,060 42,057 34,981 35,027 34,999 34,999 35,015 12.98%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.36% 1.44% 1.65% 2.46% 3.26% 0.82% 2.24% -
ROE 1.51% 1.68% 1.07% 1.45% 1.93% 0.50% 1.32% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 139.96 233.64 164.62 150.51 148.87 152.05 144.98 -2.31%
EPS 3.30 3.34 2.71 3.70 4.86 1.24 3.25 1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.00 2.53 2.56 2.52 2.47 2.46 -7.73%
Adjusted Per Share Value based on latest NOSH - 35,027
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 115.81 193.30 113.29 103.71 102.50 104.69 99.86 10.37%
EPS 2.73 2.78 1.86 2.55 3.35 0.85 2.24 14.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8038 1.6547 1.741 1.764 1.7351 1.7007 1.6945 4.25%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.65 1.99 2.21 2.21 2.05 2.08 2.20 -
P/RPS 1.89 0.85 1.34 1.47 1.38 1.37 1.52 15.61%
P/EPS 80.30 59.27 81.55 59.73 42.18 167.74 67.69 12.05%
EY 1.25 1.69 1.23 1.67 2.37 0.60 1.48 -10.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.00 0.87 0.86 0.81 0.84 0.89 23.37%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 29/05/03 28/02/03 29/11/02 29/08/02 30/05/02 -
Price 2.15 2.22 1.98 2.22 2.29 2.20 2.17 -
P/RPS 1.54 0.95 1.20 1.48 1.54 1.45 1.50 1.76%
P/EPS 65.15 66.12 73.06 60.00 47.12 177.42 66.77 -1.62%
EY 1.53 1.51 1.37 1.67 2.12 0.56 1.50 1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.11 0.78 0.87 0.91 0.89 0.88 8.16%

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