[BIG] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -7.39%
YoY- 22.49%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 83,405 72,207 65,826 62,838 57,937 56,872 52,952 35.41%
PBT 3,236 5,048 4,105 3,773 3,907 3,684 3,698 -8.52%
Tax 541 541 519 89 263 184 206 90.46%
NP 3,777 5,589 4,624 3,862 4,170 3,868 3,904 -2.18%
-
NP to SH 3,777 5,589 4,624 3,862 4,170 3,868 3,904 -2.18%
-
Tax Rate -16.72% -10.72% -12.64% -2.36% -6.73% -4.99% -5.57% -
Total Cost 79,628 66,618 61,202 58,976 53,767 53,004 49,048 38.17%
-
Net Worth 48,045 56,213 48,145 53,457 53,280 39,913 39,771 13.44%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - 481 - - - -
Div Payout % - - - 12.47% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 48,045 56,213 48,145 53,457 53,280 39,913 39,771 13.44%
NOSH 48,045 48,045 48,145 48,159 48,000 36,956 19,213 84.33%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.53% 7.74% 7.02% 6.15% 7.20% 6.80% 7.37% -
ROE 7.86% 9.94% 9.60% 7.22% 7.83% 9.69% 9.82% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 173.60 150.29 136.72 130.48 120.70 153.89 275.60 -26.53%
EPS 7.86 11.63 9.60 8.02 8.69 10.47 20.32 -46.94%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.00 1.17 1.00 1.11 1.11 1.08 2.07 -38.45%
Adjusted Per Share Value based on latest NOSH - 48,159
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 131.38 113.74 103.69 98.99 91.27 89.59 83.41 35.41%
EPS 5.95 8.80 7.28 6.08 6.57 6.09 6.15 -2.18%
DPS 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
NAPS 0.7568 0.8855 0.7584 0.8421 0.8393 0.6287 0.6265 13.43%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.15 2.21 2.30 2.30 2.75 3.10 4.66 -
P/RPS 0.66 1.47 1.68 1.76 2.28 2.01 1.69 -46.60%
P/EPS 14.63 19.00 23.95 28.68 31.65 29.62 22.93 -25.90%
EY 6.84 5.26 4.18 3.49 3.16 3.38 4.36 35.05%
DY 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
P/NAPS 1.15 1.89 2.30 2.07 2.48 2.87 2.25 -36.10%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 25/02/05 29/11/04 30/08/04 31/05/04 27/02/04 -
Price 1.02 1.73 2.25 2.29 2.66 2.74 3.18 -
P/RPS 0.59 1.15 1.65 1.76 2.20 1.78 1.15 -35.93%
P/EPS 12.97 14.87 23.43 28.56 30.62 26.18 15.65 -11.77%
EY 7.71 6.72 4.27 3.50 3.27 3.82 6.39 13.34%
DY 0.00 0.00 0.00 0.44 0.00 0.00 0.00 -
P/NAPS 1.02 1.48 2.25 2.06 2.40 2.54 1.54 -24.03%

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