[BGYEAR] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -153.9%
YoY- -114.15%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 129,244 144,663 165,826 198,272 267,531 287,701 301,838 -43.16%
PBT -34,266 -17,796 -16,305 -14,565 -7,599 -3,234 -2,655 449.35%
Tax -131 -119 -97 55 47 16 69 -
NP -34,397 -17,915 -16,402 -14,510 -7,552 -3,218 -2,586 460.50%
-
NP to SH -39,150 -22,700 -21,249 -19,327 -7,612 -3,316 -2,667 498.54%
-
Tax Rate - - - - - - - -
Total Cost 163,641 162,578 182,228 212,782 275,083 290,919 304,424 -33.86%
-
Net Worth 41,213 63,134 64,528 67,665 79,116 84,760 84,066 -37.79%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 41,213 63,134 64,528 67,665 79,116 84,760 84,066 -37.79%
NOSH 50,881 50,914 50,809 50,876 46,266 46,571 46,190 6.65%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -26.61% -12.38% -9.89% -7.32% -2.82% -1.12% -0.86% -
ROE -94.99% -35.96% -32.93% -28.56% -9.62% -3.91% -3.17% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 254.01 284.13 326.37 389.71 578.24 617.76 653.46 -46.70%
EPS -76.94 -44.58 -41.82 -37.99 -16.45 -7.12 -5.77 461.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 1.24 1.27 1.33 1.71 1.82 1.82 -41.67%
Adjusted Per Share Value based on latest NOSH - 50,876
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 254.25 284.58 326.22 390.04 526.29 565.97 593.78 -43.16%
EPS -77.02 -44.66 -41.80 -38.02 -14.97 -6.52 -5.25 498.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8108 1.242 1.2694 1.3311 1.5564 1.6674 1.6538 -37.79%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.57 0.58 0.67 1.07 0.67 0.85 0.72 -
P/RPS 0.22 0.20 0.21 0.27 0.12 0.14 0.11 58.67%
P/EPS -0.74 -1.30 -1.60 -2.82 -4.07 -11.94 -12.47 -84.75%
EY -134.99 -76.87 -62.42 -35.50 -24.56 -8.38 -8.02 555.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.47 0.53 0.80 0.39 0.47 0.40 45.17%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 29/11/11 25/08/11 25/05/11 23/02/11 29/11/10 -
Price 0.44 0.60 0.68 0.80 0.80 0.765 0.89 -
P/RPS 0.17 0.21 0.21 0.21 0.14 0.12 0.14 13.80%
P/EPS -0.57 -1.35 -1.63 -2.11 -4.86 -10.74 -15.41 -88.87%
EY -174.87 -74.31 -61.50 -47.49 -20.57 -9.31 -6.49 796.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.54 0.60 0.47 0.42 0.49 6.68%

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