[BIG] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -4.8%
YoY- 29.5%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 46,128 52,874 53,823 52,895 52,164 42,382 39,043 11.72%
PBT 2,662 2,739 2,458 2,329 2,440 1,496 1,095 80.50%
Tax -278 -54 -59 -68 -65 549 685 -
NP 2,384 2,685 2,399 2,261 2,375 2,045 1,780 21.43%
-
NP to SH 2,384 2,685 2,399 2,261 2,375 2,045 1,637 28.39%
-
Tax Rate 10.44% 1.97% 2.40% 2.92% 2.66% -36.70% -62.56% -
Total Cost 43,744 50,189 51,424 50,634 49,789 40,337 37,263 11.25%
-
Net Worth 38,510 37,821 37,267 36,596 19,235 35,020 35,022 6.51%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 38,510 37,821 37,267 36,596 19,235 35,020 35,022 6.51%
NOSH 19,255 19,198 19,209 19,261 19,235 19,136 19,243 0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.17% 5.08% 4.46% 4.27% 4.55% 4.83% 4.56% -
ROE 6.19% 7.10% 6.44% 6.18% 12.35% 5.84% 4.67% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 239.56 275.41 280.18 274.62 271.18 221.47 202.89 11.67%
EPS 12.38 13.99 12.49 11.74 12.35 10.69 8.51 28.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.97 1.94 1.90 1.00 1.83 1.82 6.47%
Adjusted Per Share Value based on latest NOSH - 19,261
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 72.66 83.29 84.79 83.32 82.17 66.76 61.50 11.72%
EPS 3.76 4.23 3.78 3.56 3.74 3.22 2.58 28.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6066 0.5958 0.5871 0.5765 0.303 0.5517 0.5517 6.51%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.23 1.36 1.67 1.72 1.50 1.28 1.21 -
P/RPS 0.51 0.49 0.60 0.63 0.55 0.58 0.60 -10.24%
P/EPS 9.93 9.72 13.37 14.65 12.15 11.98 14.22 -21.23%
EY 10.07 10.28 7.48 6.82 8.23 8.35 7.03 26.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.86 0.91 1.50 0.70 0.66 -4.07%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 28/08/02 30/05/02 26/02/02 28/11/01 06/08/01 -
Price 1.25 1.31 1.64 1.70 1.60 1.42 1.50 -
P/RPS 0.52 0.48 0.59 0.62 0.59 0.64 0.74 -20.90%
P/EPS 10.10 9.37 13.13 14.48 12.96 13.29 17.63 -30.95%
EY 9.90 10.68 7.61 6.91 7.72 7.53 5.67 44.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.85 0.89 1.60 0.78 0.82 -16.07%

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