[BANENG] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -49.67%
YoY- -89.77%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 306,714 250,332 249,251 263,943 272,583 320,333 290,357 3.70%
PBT 2,860 1,568 2,825 3,310 5,248 11,110 14,494 -65.93%
Tax -862 -1,987 -2,323 -1,930 -2,364 -795 -1,939 -41.60%
NP 1,998 -419 502 1,380 2,884 10,315 12,555 -70.46%
-
NP to SH 1,998 -74 847 1,524 3,028 10,459 12,699 -70.69%
-
Tax Rate 30.14% 126.72% 82.23% 58.31% 45.05% 7.16% 13.38% -
Total Cost 304,716 250,751 248,749 262,563 269,699 310,018 277,802 6.32%
-
Net Worth 223,652 145,963 143,602 142,717 141,557 143,841 154,172 28.00%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - 2,998 2,998 -
Div Payout % - - - - - 28.67% 23.61% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 223,652 145,963 143,602 142,717 141,557 143,841 154,172 28.00%
NOSH 92,038 60,067 60,084 59,714 59,982 59,933 63,707 27.65%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.65% -0.17% 0.20% 0.52% 1.06% 3.22% 4.32% -
ROE 0.89% -0.05% 0.59% 1.07% 2.14% 7.27% 8.24% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 333.25 416.75 414.83 442.01 454.44 534.48 455.77 -18.76%
EPS 2.17 -0.12 1.41 2.55 5.05 17.45 19.93 -77.04%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 4.71 -
NAPS 2.43 2.43 2.39 2.39 2.36 2.40 2.42 0.27%
Adjusted Per Share Value based on latest NOSH - 59,714
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 511.19 417.22 415.42 439.91 454.31 533.89 483.93 3.70%
EPS 3.33 -0.12 1.41 2.54 5.05 17.43 21.16 -70.68%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 3.7275 2.4327 2.3934 2.3786 2.3593 2.3974 2.5695 28.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.05 1.10 1.43 2.07 2.42 2.55 2.73 -
P/RPS 0.32 0.26 0.34 0.47 0.53 0.48 0.60 -34.10%
P/EPS 48.37 -892.89 101.44 81.11 47.94 14.61 13.70 130.98%
EY 2.07 -0.11 0.99 1.23 2.09 6.84 7.30 -56.67%
DY 0.00 0.00 0.00 0.00 0.00 1.96 1.72 -
P/NAPS 0.43 0.45 0.60 0.87 1.03 1.06 1.13 -47.33%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 26/08/04 24/05/04 27/02/04 27/11/03 27/08/03 -
Price 1.03 1.18 1.19 1.90 2.13 2.54 2.66 -
P/RPS 0.31 0.28 0.29 0.43 0.47 0.48 0.58 -34.01%
P/EPS 47.45 -957.83 84.42 74.45 42.19 14.56 13.34 132.12%
EY 2.11 -0.10 1.18 1.34 2.37 6.87 7.49 -56.86%
DY 0.00 0.00 0.00 0.00 0.00 1.97 1.77 -
P/NAPS 0.42 0.49 0.50 0.79 0.90 1.06 1.10 -47.21%

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