[BIG] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
14-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 262.89%
YoY- 252.14%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 84,013 84,941 90,685 93,027 93,684 99,014 99,929 -10.91%
PBT 915 3,174 3,139 3,682 1,800 2,062 2,130 -43.03%
Tax 657 -6 84 190 -4,177 -4,183 -4,109 -
NP 1,572 3,168 3,223 3,872 -2,377 -2,121 -1,979 -
-
NP to SH 1,572 3,168 3,223 3,872 -2,377 -2,121 -1,979 -
-
Tax Rate -71.80% 0.19% -2.68% -5.16% 232.06% 202.86% 192.91% -
Total Cost 82,441 81,773 87,462 89,155 96,061 101,135 101,908 -13.16%
-
Net Worth 47,693 48,572 48,000 47,611 45,687 45,687 44,725 4.37%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 47,693 48,572 48,000 47,611 45,687 45,687 44,725 4.37%
NOSH 48,092 48,092 48,092 48,092 48,092 48,092 48,092 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.87% 3.73% 3.55% 4.16% -2.54% -2.14% -1.98% -
ROE 3.30% 6.52% 6.71% 8.13% -5.20% -4.64% -4.42% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 174.39 176.62 188.93 193.44 194.80 205.88 207.79 -11.01%
EPS 3.26 6.59 6.71 8.05 -4.94 -4.41 -4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.01 1.00 0.99 0.95 0.95 0.93 4.25%
Adjusted Per Share Value based on latest NOSH - 48,092
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 132.34 133.80 142.85 146.54 147.58 155.97 157.41 -10.91%
EPS 2.48 4.99 5.08 6.10 -3.74 -3.34 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7513 0.7651 0.7561 0.75 0.7197 0.7197 0.7045 4.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.785 0.745 0.91 0.34 0.315 0.305 0.255 -
P/RPS 0.45 0.42 0.48 0.18 0.16 0.15 0.12 141.17%
P/EPS 24.06 11.31 13.55 4.22 -6.37 -6.92 -6.20 -
EY 4.16 8.84 7.38 23.68 -15.69 -14.46 -16.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.91 0.34 0.33 0.32 0.27 104.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 24/09/14 26/05/14 14/02/14 27/11/13 29/08/13 29/05/13 -
Price 0.715 0.88 0.77 0.40 0.34 0.265 0.41 -
P/RPS 0.41 0.50 0.41 0.21 0.17 0.13 0.20 61.30%
P/EPS 21.91 13.36 11.47 4.97 -6.88 -6.01 -9.96 -
EY 4.56 7.49 8.72 20.13 -14.54 -16.64 -10.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.87 0.77 0.40 0.36 0.28 0.44 38.82%

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