[BIG] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 20.87%
YoY- 44.49%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 86,993 86,454 83,405 72,207 65,826 62,838 57,937 31.02%
PBT 2,194 3,188 3,236 5,048 4,105 3,773 3,907 -31.86%
Tax 483 602 541 541 519 89 263 49.80%
NP 2,677 3,790 3,777 5,589 4,624 3,862 4,170 -25.52%
-
NP to SH 2,686 3,790 3,777 5,589 4,624 3,862 4,170 -25.35%
-
Tax Rate -22.01% -18.88% -16.72% -10.72% -12.64% -2.36% -6.73% -
Total Cost 84,316 82,664 79,628 66,618 61,202 58,976 53,767 34.86%
-
Net Worth 47,708 55,763 48,045 56,213 48,145 53,457 53,280 -7.08%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - 481 - -
Div Payout % - - - - - 12.47% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 47,708 55,763 48,045 56,213 48,145 53,457 53,280 -7.08%
NOSH 47,708 48,072 48,045 48,045 48,145 48,159 48,000 -0.40%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.08% 4.38% 4.53% 7.74% 7.02% 6.15% 7.20% -
ROE 5.63% 6.80% 7.86% 9.94% 9.60% 7.22% 7.83% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 182.34 179.84 173.60 150.29 136.72 130.48 120.70 31.55%
EPS 5.63 7.88 7.86 11.63 9.60 8.02 8.69 -25.06%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.00 1.16 1.00 1.17 1.00 1.11 1.11 -6.70%
Adjusted Per Share Value based on latest NOSH - 48,045
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 137.04 136.19 131.38 113.74 103.69 98.99 91.27 31.02%
EPS 4.23 5.97 5.95 8.80 7.28 6.08 6.57 -25.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.76 0.00 -
NAPS 0.7515 0.8784 0.7568 0.8855 0.7584 0.8421 0.8393 -7.08%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.74 0.93 1.15 2.21 2.30 2.30 2.75 -
P/RPS 0.41 0.52 0.66 1.47 1.68 1.76 2.28 -68.04%
P/EPS 13.14 11.80 14.63 19.00 23.95 28.68 31.65 -44.25%
EY 7.61 8.48 6.84 5.26 4.18 3.49 3.16 79.37%
DY 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
P/NAPS 0.74 0.80 1.15 1.89 2.30 2.07 2.48 -55.24%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 25/08/05 30/05/05 25/02/05 29/11/04 30/08/04 -
Price 0.89 0.73 1.02 1.73 2.25 2.29 2.66 -
P/RPS 0.49 0.41 0.59 1.15 1.65 1.76 2.20 -63.15%
P/EPS 15.81 9.26 12.97 14.87 23.43 28.56 30.62 -35.56%
EY 6.33 10.80 7.71 6.72 4.27 3.50 3.27 55.13%
DY 0.00 0.00 0.00 0.00 0.00 0.44 0.00 -
P/NAPS 0.89 0.63 1.02 1.48 2.25 2.06 2.40 -48.29%

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