[BIG] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 6.1%
YoY- 46.55%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 46,650 46,128 52,874 53,823 52,895 52,164 42,382 6.61%
PBT 2,803 2,662 2,739 2,458 2,329 2,440 1,496 52.04%
Tax -264 -278 -54 -59 -68 -65 549 -
NP 2,539 2,384 2,685 2,399 2,261 2,375 2,045 15.53%
-
NP to SH 2,539 2,384 2,685 2,399 2,261 2,375 2,045 15.53%
-
Tax Rate 9.42% 10.44% 1.97% 2.40% 2.92% 2.66% -36.70% -
Total Cost 44,111 43,744 50,189 51,424 50,634 49,789 40,337 6.14%
-
Net Worth 39,027 38,510 37,821 37,267 36,596 19,235 35,020 7.49%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 39,027 38,510 37,821 37,267 36,596 19,235 35,020 7.49%
NOSH 19,225 19,255 19,198 19,209 19,261 19,235 19,136 0.31%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.44% 5.17% 5.08% 4.46% 4.27% 4.55% 4.83% -
ROE 6.51% 6.19% 7.10% 6.44% 6.18% 12.35% 5.84% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 242.65 239.56 275.41 280.18 274.62 271.18 221.47 6.28%
EPS 13.21 12.38 13.99 12.49 11.74 12.35 10.69 15.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.00 1.97 1.94 1.90 1.00 1.83 7.16%
Adjusted Per Share Value based on latest NOSH - 19,209
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 73.42 72.59 83.21 84.70 83.24 82.09 66.70 6.61%
EPS 4.00 3.75 4.23 3.78 3.56 3.74 3.22 15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6142 0.6061 0.5952 0.5865 0.5759 0.3027 0.5511 7.50%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.15 1.23 1.36 1.67 1.72 1.50 1.28 -
P/RPS 0.47 0.51 0.49 0.60 0.63 0.55 0.58 -13.09%
P/EPS 8.71 9.93 9.72 13.37 14.65 12.15 11.98 -19.16%
EY 11.48 10.07 10.28 7.48 6.82 8.23 8.35 23.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.69 0.86 0.91 1.50 0.70 -12.81%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 28/08/02 30/05/02 26/02/02 28/11/01 -
Price 1.34 1.25 1.31 1.64 1.70 1.60 1.42 -
P/RPS 0.55 0.52 0.48 0.59 0.62 0.59 0.64 -9.61%
P/EPS 10.15 10.10 9.37 13.13 14.48 12.96 13.29 -16.46%
EY 9.86 9.90 10.68 7.61 6.91 7.72 7.53 19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.66 0.85 0.89 1.60 0.78 -10.54%

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