[BANENG] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -44.42%
YoY- -93.33%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 334,142 306,714 250,332 249,251 263,943 272,583 320,333 2.85%
PBT 3,503 2,860 1,568 2,825 3,310 5,248 11,110 -53.64%
Tax -823 -862 -1,987 -2,323 -1,930 -2,364 -795 2.33%
NP 2,680 1,998 -419 502 1,380 2,884 10,315 -59.24%
-
NP to SH 2,110 1,998 -74 847 1,524 3,028 10,459 -65.56%
-
Tax Rate 23.49% 30.14% 126.72% 82.23% 58.31% 45.05% 7.16% -
Total Cost 331,462 304,716 250,751 248,749 262,563 269,699 310,018 4.55%
-
Net Worth 142,392 223,652 145,963 143,602 142,717 141,557 143,841 -0.67%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - 2,998 -
Div Payout % - - - - - - 28.67% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 142,392 223,652 145,963 143,602 142,717 141,557 143,841 -0.67%
NOSH 60,081 92,038 60,067 60,084 59,714 59,982 59,933 0.16%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.80% 0.65% -0.17% 0.20% 0.52% 1.06% 3.22% -
ROE 1.48% 0.89% -0.05% 0.59% 1.07% 2.14% 7.27% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 556.15 333.25 416.75 414.83 442.01 454.44 534.48 2.68%
EPS 3.51 2.17 -0.12 1.41 2.55 5.05 17.45 -65.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.37 2.43 2.43 2.39 2.39 2.36 2.40 -0.83%
Adjusted Per Share Value based on latest NOSH - 60,084
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 556.90 511.19 417.22 415.42 439.91 454.31 533.89 2.85%
EPS 3.52 3.33 -0.12 1.41 2.54 5.05 17.43 -65.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.3732 3.7275 2.4327 2.3934 2.3786 2.3593 2.3974 -0.67%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.92 1.05 1.10 1.43 2.07 2.42 2.55 -
P/RPS 0.17 0.32 0.26 0.34 0.47 0.53 0.48 -49.91%
P/EPS 26.20 48.37 -892.89 101.44 81.11 47.94 14.61 47.55%
EY 3.82 2.07 -0.11 0.99 1.23 2.09 6.84 -32.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
P/NAPS 0.39 0.43 0.45 0.60 0.87 1.03 1.06 -48.62%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 26/08/04 24/05/04 27/02/04 27/11/03 -
Price 0.85 1.03 1.18 1.19 1.90 2.13 2.54 -
P/RPS 0.15 0.31 0.28 0.29 0.43 0.47 0.48 -53.91%
P/EPS 24.20 47.45 -957.83 84.42 74.45 42.19 14.56 40.27%
EY 4.13 2.11 -0.10 1.18 1.34 2.37 6.87 -28.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.97 -
P/NAPS 0.36 0.42 0.49 0.50 0.79 0.90 1.06 -51.29%

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