[BGYEAR] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -8.56%
YoY- -581.82%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 73,407 99,592 103,281 91,324 69,268 69,891 74,343 -0.83%
PBT 500 -6,014 -8,286 -4,854 -4,454 -6,434 -3,163 -
Tax 31 -31 12 39 92 -356 -294 -
NP 531 -6,045 -8,274 -4,815 -4,362 -6,790 -3,457 -
-
NP to SH 486 -6,067 -8,123 -4,717 -4,345 -6,826 -3,515 -
-
Tax Rate -6.20% - - - - - - -
Total Cost 72,876 105,637 111,555 96,139 73,630 76,681 77,800 -4.25%
-
Net Worth 87,480 86,935 92,979 101,276 106,889 110,991 117,985 -18.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 87,480 86,935 92,979 101,276 106,889 110,991 117,985 -18.03%
NOSH 46,285 46,242 46,258 46,245 46,272 46,246 46,268 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.72% -6.07% -8.01% -5.27% -6.30% -9.72% -4.65% -
ROE 0.56% -6.98% -8.74% -4.66% -4.06% -6.15% -2.98% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 158.60 215.37 223.27 197.48 149.70 151.13 160.68 -0.86%
EPS 1.05 -13.12 -17.56 -10.20 -9.39 -14.76 -7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.88 2.01 2.19 2.31 2.40 2.55 -18.05%
Adjusted Per Share Value based on latest NOSH - 46,245
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 144.41 195.92 203.18 179.65 136.26 137.49 146.25 -0.83%
EPS 0.96 -11.94 -15.98 -9.28 -8.55 -13.43 -6.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7209 1.7102 1.8291 1.9923 2.1027 2.1834 2.321 -18.03%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.62 0.60 0.78 0.51 0.80 0.90 -
P/RPS 0.47 0.29 0.27 0.39 0.34 0.53 0.56 -10.99%
P/EPS 71.43 -4.73 -3.42 -7.65 -5.43 -5.42 -11.85 -
EY 1.40 -21.16 -29.27 -13.08 -18.41 -18.45 -8.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.30 0.36 0.22 0.33 0.35 9.28%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 27/05/09 25/02/09 28/11/08 28/11/08 -
Price 0.80 0.66 0.75 0.65 0.82 0.65 0.65 -
P/RPS 0.50 0.31 0.34 0.33 0.55 0.43 0.40 15.99%
P/EPS 76.19 -5.03 -4.27 -6.37 -8.73 -4.40 -8.56 -
EY 1.31 -19.88 -23.41 -15.69 -11.45 -22.71 -11.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.37 0.30 0.35 0.27 0.25 41.18%

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