[BANENG] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -108.74%
YoY- -100.71%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 368,365 334,142 306,714 250,332 249,251 263,943 272,583 22.25%
PBT 2,693 3,503 2,860 1,568 2,825 3,310 5,248 -35.93%
Tax -207 -823 -862 -1,987 -2,323 -1,930 -2,364 -80.31%
NP 2,486 2,680 1,998 -419 502 1,380 2,884 -9.43%
-
NP to SH 2,127 2,110 1,998 -74 847 1,524 3,028 -20.99%
-
Tax Rate 7.69% 23.49% 30.14% 126.72% 82.23% 58.31% 45.05% -
Total Cost 365,879 331,462 304,716 250,751 248,749 262,563 269,699 22.57%
-
Net Worth 142,299 142,392 223,652 145,963 143,602 142,717 141,557 0.34%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 142,299 142,392 223,652 145,963 143,602 142,717 141,557 0.34%
NOSH 60,041 60,081 92,038 60,067 60,084 59,714 59,982 0.06%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.67% 0.80% 0.65% -0.17% 0.20% 0.52% 1.06% -
ROE 1.49% 1.48% 0.89% -0.05% 0.59% 1.07% 2.14% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 613.51 556.15 333.25 416.75 414.83 442.01 454.44 22.17%
EPS 3.54 3.51 2.17 -0.12 1.41 2.55 5.05 -21.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.37 2.43 2.43 2.39 2.39 2.36 0.28%
Adjusted Per Share Value based on latest NOSH - 60,067
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 613.94 556.90 511.19 417.22 415.42 439.91 454.31 22.25%
EPS 3.55 3.52 3.33 -0.12 1.41 2.54 5.05 -20.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3717 2.3732 3.7275 2.4327 2.3934 2.3786 2.3593 0.35%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.87 0.92 1.05 1.10 1.43 2.07 2.42 -
P/RPS 0.14 0.17 0.32 0.26 0.34 0.47 0.53 -58.86%
P/EPS 24.56 26.20 48.37 -892.89 101.44 81.11 47.94 -36.00%
EY 4.07 3.82 2.07 -0.11 0.99 1.23 2.09 56.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.43 0.45 0.60 0.87 1.03 -49.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 24/05/04 27/02/04 -
Price 0.46 0.85 1.03 1.18 1.19 1.90 2.13 -
P/RPS 0.07 0.15 0.31 0.28 0.29 0.43 0.47 -71.93%
P/EPS 12.99 24.20 47.45 -957.83 84.42 74.45 42.19 -54.43%
EY 7.70 4.13 2.11 -0.10 1.18 1.34 2.37 119.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.36 0.42 0.49 0.50 0.79 0.90 -64.57%

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