[BANENG] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 16.86%
YoY- -18.58%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 125,004 132,548 164,580 204,277 219,117 248,727 302,724 -44.45%
PBT -42,135 -67,377 -50,266 -60,255 -70,765 -60,973 -63,434 -23.81%
Tax 2 2 2 0 0 -470 -309 -
NP -42,133 -67,375 -50,264 -60,255 -70,765 -61,443 -63,743 -24.06%
-
NP to SH -39,900 -65,623 -46,063 -52,212 -62,797 -48,049 -51,782 -15.91%
-
Tax Rate - - - - - - - -
Total Cost 167,137 199,923 214,844 264,532 289,882 310,170 366,467 -40.66%
-
Net Worth -11,996 -603 30,523 29,999 32,398 75,616 85,173 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth -11,996 -603 30,523 29,999 32,398 75,616 85,173 -
NOSH 59,984 60,369 59,850 59,999 59,996 60,012 59,981 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -33.71% -50.83% -30.54% -29.50% -32.30% -24.70% -21.06% -
ROE 0.00% 0.00% -150.91% -174.04% -193.83% -63.54% -60.80% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 208.39 219.56 274.98 340.46 365.21 414.46 504.69 -44.46%
EPS -66.52 -108.70 -76.96 -87.02 -104.67 -80.06 -86.33 -15.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.20 -0.01 0.51 0.50 0.54 1.26 1.42 -
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 208.34 220.91 274.30 340.46 365.20 414.54 504.54 -44.45%
EPS -66.50 -109.37 -76.77 -87.02 -104.66 -80.08 -86.30 -15.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1999 -0.0101 0.5087 0.50 0.54 1.2603 1.4196 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.13 0.14 0.12 0.13 0.15 0.17 0.19 -
P/RPS 0.06 0.06 0.04 0.04 0.04 0.04 0.04 30.94%
P/EPS -0.20 -0.13 -0.16 -0.15 -0.14 -0.21 -0.22 -6.14%
EY -511.67 -776.44 -641.36 -669.38 -697.78 -470.97 -454.37 8.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.24 0.26 0.28 0.13 0.13 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 28/08/09 -
Price 0.14 0.15 0.16 0.12 0.16 0.16 0.17 -
P/RPS 0.07 0.07 0.06 0.04 0.04 0.04 0.03 75.64%
P/EPS -0.21 -0.14 -0.21 -0.14 -0.15 -0.20 -0.20 3.29%
EY -475.12 -724.68 -481.02 -725.17 -654.17 -500.40 -507.82 -4.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.31 0.24 0.30 0.13 0.12 -

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