[BIG] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 7.81%
YoY- 59.71%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 72,207 65,826 62,838 57,937 56,872 52,952 49,230 29.06%
PBT 5,048 4,105 3,773 3,907 3,684 3,698 3,503 27.55%
Tax 541 519 89 263 184 206 -350 -
NP 5,589 4,624 3,862 4,170 3,868 3,904 3,153 46.41%
-
NP to SH 5,589 4,624 3,862 4,170 3,868 3,904 3,153 46.41%
-
Tax Rate -10.72% -12.64% -2.36% -6.73% -4.99% -5.57% 9.99% -
Total Cost 66,618 61,202 58,976 53,767 53,004 49,048 46,077 27.83%
-
Net Worth 56,213 48,145 53,457 53,280 39,913 39,771 40,723 23.94%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 481 - - - - -
Div Payout % - - 12.47% - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 56,213 48,145 53,457 53,280 39,913 39,771 40,723 23.94%
NOSH 48,045 48,145 48,159 48,000 36,956 19,213 19,209 84.15%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.74% 7.02% 6.15% 7.20% 6.80% 7.37% 6.40% -
ROE 9.94% 9.60% 7.22% 7.83% 9.69% 9.82% 7.74% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 150.29 136.72 130.48 120.70 153.89 275.60 256.28 -29.91%
EPS 11.63 9.60 8.02 8.69 10.47 20.32 16.41 -20.49%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.00 1.11 1.11 1.08 2.07 2.12 -32.69%
Adjusted Per Share Value based on latest NOSH - 48,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 113.64 103.59 98.89 91.18 89.50 83.33 77.48 29.06%
EPS 8.80 7.28 6.08 6.56 6.09 6.14 4.96 46.50%
DPS 0.00 0.00 0.76 0.00 0.00 0.00 0.00 -
NAPS 0.8847 0.7577 0.8413 0.8385 0.6281 0.6259 0.6409 23.95%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.21 2.30 2.30 2.75 3.10 4.66 2.85 -
P/RPS 1.47 1.68 1.76 2.28 2.01 1.69 1.11 20.57%
P/EPS 19.00 23.95 28.68 31.65 29.62 22.93 17.36 6.19%
EY 5.26 4.18 3.49 3.16 3.38 4.36 5.76 -5.86%
DY 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.30 2.07 2.48 2.87 2.25 1.34 25.74%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 25/02/05 29/11/04 30/08/04 31/05/04 27/02/04 21/11/03 -
Price 1.73 2.25 2.29 2.66 2.74 3.18 4.92 -
P/RPS 1.15 1.65 1.76 2.20 1.78 1.15 1.92 -28.92%
P/EPS 14.87 23.43 28.56 30.62 26.18 15.65 29.97 -37.29%
EY 6.72 4.27 3.50 3.27 3.82 6.39 3.34 59.30%
DY 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.25 2.06 2.40 2.54 1.54 2.32 -25.87%

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