[BANENG] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 49.64%
YoY- 68.17%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 116,012 120,515 131,243 125,004 132,548 164,580 204,277 -31.39%
PBT -22,555 -43,813 -42,701 -42,135 -67,377 -50,266 -60,255 -48.02%
Tax 314 314 316 2 2 2 0 -
NP -22,241 -43,499 -42,385 -42,133 -67,375 -50,264 -60,255 -48.51%
-
NP to SH -20,886 -41,476 -41,087 -39,900 -65,623 -46,063 -52,212 -45.67%
-
Tax Rate - - - - - - - -
Total Cost 138,253 164,014 173,628 167,137 199,923 214,844 264,532 -35.09%
-
Net Worth -58,800 -52,068 -51,580 -11,996 -603 30,523 29,999 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth -58,800 -52,068 -51,580 -11,996 -603 30,523 29,999 -
NOSH 60,000 59,848 59,977 59,984 60,369 59,850 59,999 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -19.17% -36.09% -32.30% -33.71% -50.83% -30.54% -29.50% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -150.91% -174.04% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 193.35 201.37 218.82 208.39 219.56 274.98 340.46 -31.39%
EPS -34.81 -69.30 -68.50 -66.52 -108.70 -76.96 -87.02 -45.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.98 -0.87 -0.86 -0.20 -0.01 0.51 0.50 -
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 193.35 200.86 218.74 208.34 220.91 274.30 340.46 -31.39%
EPS -34.81 -69.13 -68.48 -66.50 -109.37 -76.77 -87.02 -45.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.98 -0.8678 -0.8597 -0.1999 -0.0101 0.5087 0.50 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.115 0.12 0.15 0.13 0.14 0.12 0.13 -
P/RPS 0.06 0.06 0.07 0.06 0.06 0.04 0.04 31.00%
P/EPS -0.33 -0.17 -0.22 -0.20 -0.13 -0.16 -0.15 69.07%
EY -302.70 -577.51 -456.69 -511.67 -776.44 -641.36 -669.38 -41.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.24 0.26 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 -
Price 0.10 0.12 0.125 0.14 0.15 0.16 0.12 -
P/RPS 0.05 0.06 0.06 0.07 0.07 0.06 0.04 16.02%
P/EPS -0.29 -0.17 -0.18 -0.21 -0.14 -0.21 -0.14 62.42%
EY -348.10 -577.51 -548.03 -475.12 -724.68 -481.02 -725.17 -38.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.31 0.24 -

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