[BGYEAR] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 3.16%
YoY- -191.6%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 338,684 343,511 367,604 363,465 333,764 304,826 281,735 13.09%
PBT -8,951 -14,639 -18,654 -23,608 -24,028 -18,905 -12,705 -20.87%
Tax 59 12 51 112 -213 -519 -903 -
NP -8,892 -14,627 -18,603 -23,496 -24,241 -19,424 -13,608 -24.75%
-
NP to SH -9,025 -14,613 -18,421 -23,252 -24,011 -19,403 -13,707 -24.37%
-
Tax Rate - - - - - - - -
Total Cost 347,576 358,138 386,207 386,961 358,005 324,250 295,343 11.50%
-
Net Worth 84,264 86,726 87,480 86,935 92,979 101,276 106,889 -14.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 84,264 86,726 87,480 86,935 92,979 101,276 106,889 -14.69%
NOSH 46,299 46,377 46,285 46,242 46,258 46,245 46,272 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -2.63% -4.26% -5.06% -6.46% -7.26% -6.37% -4.83% -
ROE -10.71% -16.85% -21.06% -26.75% -25.82% -19.16% -12.82% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 731.51 740.68 794.21 786.00 721.52 659.15 608.86 13.05%
EPS -19.49 -31.51 -39.80 -50.28 -51.91 -41.96 -29.62 -24.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.87 1.89 1.88 2.01 2.19 2.31 -14.73%
Adjusted Per Share Value based on latest NOSH - 46,242
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 666.26 675.76 723.16 715.01 656.58 599.66 554.23 13.09%
EPS -17.75 -28.75 -36.24 -45.74 -47.23 -38.17 -26.96 -24.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6577 1.7061 1.7209 1.7102 1.8291 1.9923 2.1027 -14.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.81 0.71 0.75 0.62 0.60 0.78 0.51 -
P/RPS 0.11 0.10 0.09 0.08 0.08 0.12 0.08 23.72%
P/EPS -4.16 -2.25 -1.88 -1.23 -1.16 -1.86 -1.72 80.47%
EY -24.07 -44.38 -53.06 -81.10 -86.51 -53.79 -58.08 -44.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.40 0.33 0.30 0.36 0.22 61.34%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 25/02/10 25/11/09 26/08/09 27/05/09 25/02/09 -
Price 0.76 0.73 0.80 0.66 0.75 0.65 0.82 -
P/RPS 0.10 0.10 0.10 0.08 0.10 0.10 0.13 -16.08%
P/EPS -3.90 -2.32 -2.01 -1.31 -1.44 -1.55 -2.77 25.69%
EY -25.65 -43.16 -49.75 -76.19 -69.21 -64.55 -36.12 -20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.42 0.35 0.37 0.30 0.35 12.96%

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