[BIG] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -7.59%
YoY- 257.41%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 84,846 91,653 97,366 94,874 92,789 88,398 81,167 2.99%
PBT -5,343 2,469 2,707 3,175 3,470 3,909 1,879 -
Tax -1,005 505 563 467 471 -54 -19 1298.95%
NP -6,348 2,974 3,270 3,642 3,941 3,855 1,860 -
-
NP to SH -6,348 2,974 3,270 3,642 3,941 3,855 1,860 -
-
Tax Rate - -20.45% -20.80% -14.71% -13.57% 1.38% 1.01% -
Total Cost 91,194 88,679 94,096 91,232 88,848 84,543 79,307 9.73%
-
Net Worth 56,271 65,004 63,264 62,605 61,268 62,006 48,085 11.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 56,271 65,004 63,264 62,605 61,268 62,006 48,085 11.01%
NOSH 48,095 48,151 47,927 48,157 48,243 48,066 48,085 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -7.48% 3.24% 3.36% 3.84% 4.25% 4.36% 2.29% -
ROE -11.28% 4.58% 5.17% 5.82% 6.43% 6.22% 3.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 176.41 190.34 203.15 197.01 192.34 183.91 168.80 2.97%
EPS -13.20 6.18 6.82 7.56 8.17 8.02 3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.35 1.32 1.30 1.27 1.29 1.00 11.00%
Adjusted Per Share Value based on latest NOSH - 48,157
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 133.65 144.38 153.38 149.45 146.17 139.25 127.86 2.98%
EPS -10.00 4.68 5.15 5.74 6.21 6.07 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8864 1.024 0.9966 0.9862 0.9651 0.9768 0.7575 11.01%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.57 0.57 0.48 0.28 0.36 0.43 0.49 -
P/RPS 0.32 0.30 0.24 0.14 0.19 0.23 0.29 6.76%
P/EPS -4.32 9.23 7.04 3.70 4.41 5.36 12.67 -
EY -23.16 10.84 14.21 27.01 22.69 18.65 7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.36 0.22 0.28 0.33 0.49 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 27/08/09 27/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.60 0.60 0.65 0.42 0.33 0.25 0.43 -
P/RPS 0.34 0.32 0.32 0.21 0.17 0.14 0.25 22.68%
P/EPS -4.55 9.71 9.53 5.55 4.04 3.12 11.12 -
EY -22.00 10.29 10.50 18.01 24.75 32.08 9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.49 0.32 0.26 0.19 0.43 12.01%

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