[BGYEAR] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -26.85%
YoY- -16.7%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR'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 58,258 58,868 98,261 57,587 52,718 52,106 53,218 6.20%
PBT 2,199 1,928 1,529 2,539 1,800 2,363 640 127.18%
Tax -647 -540 -117 -1,591 -504 -662 -206 114.01%
NP 1,552 1,388 1,412 948 1,296 1,701 434 133.30%
-
NP to SH 1,552 1,388 1,412 948 1,296 1,701 434 133.30%
-
Tax Rate 29.42% 28.01% 7.65% 62.66% 28.00% 28.02% 32.19% -
Total Cost 56,706 57,480 96,849 56,639 51,422 50,405 52,784 4.88%
-
Net Worth 93,372 91,692 84,114 88,503 89,669 88,199 86,449 5.25%
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 93,372 91,692 84,114 88,503 89,669 88,199 86,449 5.25%
NOSH 42,059 42,060 42,057 34,981 35,027 34,999 34,999 12.99%
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 2.66% 2.36% 1.44% 1.65% 2.46% 3.26% 0.82% -
ROE 1.66% 1.51% 1.68% 1.07% 1.45% 1.93% 0.50% -
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 138.51 139.96 233.64 164.62 150.51 148.87 152.05 -6.01%
EPS 3.69 3.30 3.34 2.71 3.70 4.86 1.24 106.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.18 2.00 2.53 2.56 2.52 2.47 -6.84%
Adjusted Per Share Value based on latest NOSH - 34,981
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 114.61 115.81 193.30 113.29 103.71 102.50 104.69 6.20%
EPS 3.05 2.73 2.78 1.86 2.55 3.35 0.85 133.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8368 1.8038 1.6547 1.741 1.764 1.7351 1.7007 5.25%
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 2.36 2.65 1.99 2.21 2.21 2.05 2.08 -
P/RPS 1.70 1.89 0.85 1.34 1.47 1.38 1.37 15.42%
P/EPS 63.96 80.30 59.27 81.55 59.73 42.18 167.74 -47.32%
EY 1.56 1.25 1.69 1.23 1.67 2.37 0.60 88.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.22 1.00 0.87 0.86 0.81 0.84 16.72%
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 24/02/04 20/11/03 29/08/03 29/05/03 28/02/03 29/11/02 29/08/02 -
Price 2.17 2.15 2.22 1.98 2.22 2.29 2.20 -
P/RPS 1.57 1.54 0.95 1.20 1.48 1.54 1.45 5.42%
P/EPS 58.81 65.15 66.12 73.06 60.00 47.12 177.42 -52.00%
EY 1.70 1.53 1.51 1.37 1.67 2.12 0.56 109.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.99 1.11 0.78 0.87 0.91 0.89 6.61%

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