[BANENG] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 5.61%
YoY- 38.45%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 353,131 361,427 368,365 334,142 306,714 250,332 249,251 26.06%
PBT 3,127 2,892 2,693 3,503 2,860 1,568 2,825 6.98%
Tax -769 -62 -207 -823 -862 -1,987 -2,323 -52.04%
NP 2,358 2,830 2,486 2,680 1,998 -419 502 179.68%
-
NP to SH 3,890 2,480 2,127 2,110 1,998 -74 847 175.53%
-
Tax Rate 24.59% 2.14% 7.69% 23.49% 30.14% 126.72% 82.23% -
Total Cost 350,773 358,597 365,879 331,462 304,716 250,751 248,749 25.67%
-
Net Worth 134,400 142,800 142,299 142,392 223,652 145,963 143,602 -4.30%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 134,400 142,800 142,299 142,392 223,652 145,963 143,602 -4.30%
NOSH 60,000 60,000 60,041 60,081 92,038 60,067 60,084 -0.09%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.67% 0.78% 0.67% 0.80% 0.65% -0.17% 0.20% -
ROE 2.89% 1.74% 1.49% 1.48% 0.89% -0.05% 0.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 588.55 602.38 613.51 556.15 333.25 416.75 414.83 26.18%
EPS 6.48 4.13 3.54 3.51 2.17 -0.12 1.41 175.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.38 2.37 2.37 2.43 2.43 2.39 -4.21%
Adjusted Per Share Value based on latest NOSH - 60,081
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 588.55 602.38 613.94 556.90 511.19 417.22 415.42 26.06%
EPS 6.48 4.13 3.55 3.52 3.33 -0.12 1.41 175.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.38 2.3717 2.3732 3.7275 2.4327 2.3934 -4.30%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.29 0.38 0.87 0.92 1.05 1.10 1.43 -
P/RPS 0.05 0.06 0.14 0.17 0.32 0.26 0.34 -72.04%
P/EPS 4.47 9.19 24.56 26.20 48.37 -892.89 101.44 -87.45%
EY 22.36 10.88 4.07 3.82 2.07 -0.11 0.99 694.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.16 0.37 0.39 0.43 0.45 0.60 -63.82%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 06/03/06 28/11/05 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 -
Price 0.33 0.34 0.46 0.85 1.03 1.18 1.19 -
P/RPS 0.06 0.06 0.07 0.15 0.31 0.28 0.29 -64.91%
P/EPS 5.09 8.23 12.99 24.20 47.45 -957.83 84.42 -84.54%
EY 19.65 12.16 7.70 4.13 2.11 -0.10 1.18 548.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.19 0.36 0.42 0.49 0.50 -55.08%

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