[BGYEAR] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 70.45%
YoY- 88.53%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 198,272 267,531 287,701 301,838 338,684 343,511 367,604 -33.81%
PBT -14,565 -7,599 -3,234 -2,655 -8,951 -14,639 -18,654 -15.24%
Tax 55 47 16 69 59 12 51 5.17%
NP -14,510 -7,552 -3,218 -2,586 -8,892 -14,627 -18,603 -15.30%
-
NP to SH -19,327 -7,612 -3,316 -2,667 -9,025 -14,613 -18,421 3.26%
-
Tax Rate - - - - - - - -
Total Cost 212,782 275,083 290,919 304,424 347,576 358,138 386,207 -32.86%
-
Net Worth 67,665 79,116 84,760 84,066 84,264 86,726 87,480 -15.77%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 67,665 79,116 84,760 84,066 84,264 86,726 87,480 -15.77%
NOSH 50,876 46,266 46,571 46,190 46,299 46,377 46,285 6.52%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -7.32% -2.82% -1.12% -0.86% -2.63% -4.26% -5.06% -
ROE -28.56% -9.62% -3.91% -3.17% -10.71% -16.85% -21.06% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 389.71 578.24 617.76 653.46 731.51 740.68 794.21 -37.86%
EPS -37.99 -16.45 -7.12 -5.77 -19.49 -31.51 -39.80 -3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.71 1.82 1.82 1.82 1.87 1.89 -20.93%
Adjusted Per Share Value based on latest NOSH - 46,190
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 390.04 526.29 565.97 593.78 666.26 675.76 723.16 -33.81%
EPS -38.02 -14.97 -6.52 -5.25 -17.75 -28.75 -36.24 3.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3311 1.5564 1.6674 1.6538 1.6577 1.7061 1.7209 -15.77%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.07 0.67 0.85 0.72 0.81 0.71 0.75 -
P/RPS 0.27 0.12 0.14 0.11 0.11 0.10 0.09 108.42%
P/EPS -2.82 -4.07 -11.94 -12.47 -4.16 -2.25 -1.88 31.13%
EY -35.50 -24.56 -8.38 -8.02 -24.07 -44.38 -53.06 -23.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.39 0.47 0.40 0.45 0.38 0.40 58.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 23/02/11 29/11/10 25/08/10 25/05/10 25/02/10 -
Price 0.80 0.80 0.765 0.89 0.76 0.73 0.80 -
P/RPS 0.21 0.14 0.12 0.14 0.10 0.10 0.10 64.21%
P/EPS -2.11 -4.86 -10.74 -15.41 -3.90 -2.32 -2.01 3.29%
EY -47.49 -20.57 -9.31 -6.49 -25.65 -43.16 -49.75 -3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 0.42 0.49 0.42 0.39 0.42 26.92%

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