[BIG] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 6.5%
YoY- 12.3%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 52,952 49,230 47,372 46,650 46,128 52,874 53,823 -1.07%
PBT 3,698 3,503 2,951 2,803 2,662 2,739 2,458 31.19%
Tax 206 -350 -340 -264 -278 -54 -59 -
NP 3,904 3,153 2,611 2,539 2,384 2,685 2,399 38.22%
-
NP to SH 3,904 3,153 2,611 2,539 2,384 2,685 2,399 38.22%
-
Tax Rate -5.57% 9.99% 11.52% 9.42% 10.44% 1.97% 2.40% -
Total Cost 49,048 46,077 44,761 44,111 43,744 50,189 51,424 -3.09%
-
Net Worth 39,771 40,723 39,761 39,027 38,510 37,821 37,267 4.41%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 39,771 40,723 39,761 39,027 38,510 37,821 37,267 4.41%
NOSH 19,213 19,209 19,208 19,225 19,255 19,198 19,209 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.37% 6.40% 5.51% 5.44% 5.17% 5.08% 4.46% -
ROE 9.82% 7.74% 6.57% 6.51% 6.19% 7.10% 6.44% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 275.60 256.28 246.62 242.65 239.56 275.41 280.18 -1.08%
EPS 20.32 16.41 13.59 13.21 12.38 13.99 12.49 38.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.12 2.07 2.03 2.00 1.97 1.94 4.40%
Adjusted Per Share Value based on latest NOSH - 19,225
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 83.41 77.55 74.62 73.49 72.66 83.29 84.79 -1.08%
EPS 6.15 4.97 4.11 4.00 3.76 4.23 3.78 38.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6415 0.6263 0.6148 0.6066 0.5958 0.5871 4.41%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.66 2.85 1.71 1.15 1.23 1.36 1.67 -
P/RPS 1.69 1.11 0.69 0.47 0.51 0.49 0.60 99.06%
P/EPS 22.93 17.36 12.58 8.71 9.93 9.72 13.37 43.13%
EY 4.36 5.76 7.95 11.48 10.07 10.28 7.48 -30.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.34 0.83 0.57 0.62 0.69 0.86 89.53%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 25/08/03 30/05/03 28/02/03 29/11/02 28/08/02 -
Price 3.18 4.92 2.92 1.34 1.25 1.31 1.64 -
P/RPS 1.15 1.92 1.18 0.55 0.52 0.48 0.59 55.84%
P/EPS 15.65 29.97 21.48 10.15 10.10 9.37 13.13 12.38%
EY 6.39 3.34 4.66 9.86 9.90 10.68 7.61 -10.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.32 1.41 0.66 0.63 0.66 0.85 48.45%

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