[BGYEAR] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 38.24%
YoY- 62.41%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 267,531 287,701 301,838 338,684 343,511 367,604 363,465 -18.49%
PBT -7,599 -3,234 -2,655 -8,951 -14,639 -18,654 -23,608 -53.06%
Tax 47 16 69 59 12 51 112 -43.97%
NP -7,552 -3,218 -2,586 -8,892 -14,627 -18,603 -23,496 -53.11%
-
NP to SH -7,612 -3,316 -2,667 -9,025 -14,613 -18,421 -23,252 -52.53%
-
Tax Rate - - - - - - - -
Total Cost 275,083 290,919 304,424 347,576 358,138 386,207 386,961 -20.36%
-
Net Worth 79,116 84,760 84,066 84,264 86,726 87,480 86,935 -6.09%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 79,116 84,760 84,066 84,264 86,726 87,480 86,935 -6.09%
NOSH 46,266 46,571 46,190 46,299 46,377 46,285 46,242 0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -2.82% -1.12% -0.86% -2.63% -4.26% -5.06% -6.46% -
ROE -9.62% -3.91% -3.17% -10.71% -16.85% -21.06% -26.75% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 578.24 617.76 653.46 731.51 740.68 794.21 786.00 -18.52%
EPS -16.45 -7.12 -5.77 -19.49 -31.51 -39.80 -50.28 -52.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.82 1.82 1.82 1.87 1.89 1.88 -6.12%
Adjusted Per Share Value based on latest NOSH - 46,299
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 526.29 565.97 593.78 666.26 675.76 723.16 715.01 -18.49%
EPS -14.97 -6.52 -5.25 -17.75 -28.75 -36.24 -45.74 -52.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5564 1.6674 1.6538 1.6577 1.7061 1.7209 1.7102 -6.09%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.67 0.85 0.72 0.81 0.71 0.75 0.62 -
P/RPS 0.12 0.14 0.11 0.11 0.10 0.09 0.08 31.06%
P/EPS -4.07 -11.94 -12.47 -4.16 -2.25 -1.88 -1.23 122.21%
EY -24.56 -8.38 -8.02 -24.07 -44.38 -53.06 -81.10 -54.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.40 0.45 0.38 0.40 0.33 11.79%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 29/11/10 25/08/10 25/05/10 25/02/10 25/11/09 -
Price 0.80 0.765 0.89 0.76 0.73 0.80 0.66 -
P/RPS 0.14 0.12 0.14 0.10 0.10 0.10 0.08 45.26%
P/EPS -4.86 -10.74 -15.41 -3.90 -2.32 -2.01 -1.31 139.84%
EY -20.57 -9.31 -6.49 -25.65 -43.16 -49.75 -76.19 -58.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.49 0.42 0.39 0.42 0.35 21.73%

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