[BIG] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 19.73%
YoY- 18.44%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 86,454 83,405 72,207 65,826 62,838 57,937 56,872 32.17%
PBT 3,188 3,236 5,048 4,105 3,773 3,907 3,684 -9.18%
Tax 602 541 541 519 89 263 184 120.22%
NP 3,790 3,777 5,589 4,624 3,862 4,170 3,868 -1.34%
-
NP to SH 3,790 3,777 5,589 4,624 3,862 4,170 3,868 -1.34%
-
Tax Rate -18.88% -16.72% -10.72% -12.64% -2.36% -6.73% -4.99% -
Total Cost 82,664 79,628 66,618 61,202 58,976 53,767 53,004 34.44%
-
Net Worth 55,763 48,045 56,213 48,145 53,457 53,280 39,913 24.94%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - 481 - - -
Div Payout % - - - - 12.47% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 55,763 48,045 56,213 48,145 53,457 53,280 39,913 24.94%
NOSH 48,072 48,045 48,045 48,145 48,159 48,000 36,956 19.14%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.38% 4.53% 7.74% 7.02% 6.15% 7.20% 6.80% -
ROE 6.80% 7.86% 9.94% 9.60% 7.22% 7.83% 9.69% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 179.84 173.60 150.29 136.72 130.48 120.70 153.89 10.93%
EPS 7.88 7.86 11.63 9.60 8.02 8.69 10.47 -17.24%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.16 1.00 1.17 1.00 1.11 1.11 1.08 4.87%
Adjusted Per Share Value based on latest NOSH - 48,145
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 136.19 131.38 113.74 103.69 98.99 91.27 89.59 32.17%
EPS 5.97 5.95 8.80 7.28 6.08 6.57 6.09 -1.31%
DPS 0.00 0.00 0.00 0.00 0.76 0.00 0.00 -
NAPS 0.8784 0.7568 0.8855 0.7584 0.8421 0.8393 0.6287 24.95%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.93 1.15 2.21 2.30 2.30 2.75 3.10 -
P/RPS 0.52 0.66 1.47 1.68 1.76 2.28 2.01 -59.36%
P/EPS 11.80 14.63 19.00 23.95 28.68 31.65 29.62 -45.82%
EY 8.48 6.84 5.26 4.18 3.49 3.16 3.38 84.53%
DY 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
P/NAPS 0.80 1.15 1.89 2.30 2.07 2.48 2.87 -57.29%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 25/08/05 30/05/05 25/02/05 29/11/04 30/08/04 31/05/04 -
Price 0.73 1.02 1.73 2.25 2.29 2.66 2.74 -
P/RPS 0.41 0.59 1.15 1.65 1.76 2.20 1.78 -62.39%
P/EPS 9.26 12.97 14.87 23.43 28.56 30.62 26.18 -49.95%
EY 10.80 7.71 6.72 4.27 3.50 3.27 3.82 99.81%
DY 0.00 0.00 0.00 0.00 0.44 0.00 0.00 -
P/NAPS 0.63 1.02 1.48 2.25 2.06 2.40 2.54 -60.49%

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