[BGYEAR] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -28.92%
YoY- 138.57%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 52,718 52,106 53,218 50,764 46,842 45,103 40,815 18.54%
PBT 1,800 2,363 640 1,568 2,249 2,203 1,675 4.90%
Tax -504 -662 -206 -430 -648 -616 -534 -3.77%
NP 1,296 1,701 434 1,138 1,601 1,587 1,141 8.83%
-
NP to SH 1,296 1,701 434 1,138 1,601 1,587 1,141 8.83%
-
Tax Rate 28.00% 28.02% 32.19% 27.42% 28.81% 27.96% 31.88% -
Total Cost 51,422 50,405 52,784 49,626 45,241 43,516 39,674 18.82%
-
Net Worth 89,669 88,199 86,449 86,137 85,129 83,378 79,799 8.06%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - 1,750 -
Div Payout % - - - - - - 153.37% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 89,669 88,199 86,449 86,137 85,129 83,378 79,799 8.06%
NOSH 35,027 34,999 34,999 35,015 35,032 35,033 35,000 0.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.46% 3.26% 0.82% 2.24% 3.42% 3.52% 2.80% -
ROE 1.45% 1.93% 0.50% 1.32% 1.88% 1.90% 1.43% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 150.51 148.87 152.05 144.98 133.71 128.74 116.61 18.49%
EPS 3.70 4.86 1.24 3.25 4.57 4.53 3.26 8.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.56 2.52 2.47 2.46 2.43 2.38 2.28 8.00%
Adjusted Per Share Value based on latest NOSH - 35,015
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 103.71 102.50 104.69 99.86 92.15 88.73 80.29 18.55%
EPS 2.55 3.35 0.85 2.24 3.15 3.12 2.24 8.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.44 -
NAPS 1.764 1.7351 1.7007 1.6945 1.6747 1.6402 1.5698 8.06%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.21 2.05 2.08 2.20 2.00 1.85 1.93 -
P/RPS 1.47 1.38 1.37 1.52 1.50 1.44 1.66 -7.76%
P/EPS 59.73 42.18 167.74 67.69 43.76 40.84 59.20 0.59%
EY 1.67 2.37 0.60 1.48 2.29 2.45 1.69 -0.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.59 -
P/NAPS 0.86 0.81 0.84 0.89 0.82 0.78 0.85 0.78%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 29/08/02 30/05/02 27/02/02 26/11/01 28/08/01 -
Price 2.22 2.29 2.20 2.17 2.20 1.89 1.97 -
P/RPS 1.48 1.54 1.45 1.50 1.65 1.47 1.69 -8.44%
P/EPS 60.00 47.12 177.42 66.77 48.14 41.72 60.43 -0.47%
EY 1.67 2.12 0.56 1.50 2.08 2.40 1.65 0.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 0.87 0.91 0.89 0.88 0.91 0.79 0.86 0.77%

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