[BGYEAR] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -71.9%
YoY- -460.14%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 363,465 333,764 304,826 281,735 279,182 276,773 285,785 17.36%
PBT -23,608 -24,028 -18,905 -12,705 -6,323 2,548 6,564 -
Tax 112 -213 -519 -903 -1,525 -2,106 -2,565 -
NP -23,496 -24,241 -19,424 -13,608 -7,848 442 3,999 -
-
NP to SH -23,252 -24,011 -19,403 -13,707 -7,974 302 3,673 -
-
Tax Rate - - - - - 82.65% 39.08% -
Total Cost 386,961 358,005 324,250 295,343 287,030 276,331 281,786 23.52%
-
Net Worth 86,935 92,979 101,276 106,889 110,991 117,985 121,451 -19.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 86,935 92,979 101,276 106,889 110,991 117,985 121,451 -19.96%
NOSH 46,242 46,258 46,245 46,272 46,246 46,268 46,179 0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -6.46% -7.26% -6.37% -4.83% -2.81% 0.16% 1.40% -
ROE -26.75% -25.82% -19.16% -12.82% -7.18% 0.26% 3.02% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 786.00 721.52 659.15 608.86 603.68 598.18 618.86 17.26%
EPS -50.28 -51.91 -41.96 -29.62 -17.24 0.65 7.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 2.01 2.19 2.31 2.40 2.55 2.63 -20.03%
Adjusted Per Share Value based on latest NOSH - 46,272
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 715.01 656.58 599.66 554.23 549.21 544.47 562.20 17.36%
EPS -45.74 -47.23 -38.17 -26.96 -15.69 0.59 7.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7102 1.8291 1.9923 2.1027 2.1834 2.321 2.3892 -19.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.60 0.78 0.51 0.80 0.90 1.07 -
P/RPS 0.08 0.08 0.12 0.08 0.13 0.15 0.17 -39.47%
P/EPS -1.23 -1.16 -1.86 -1.72 -4.64 137.89 13.45 -
EY -81.10 -86.51 -53.79 -58.08 -21.55 0.73 7.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.36 0.22 0.33 0.35 0.41 -13.46%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 28/11/08 28/11/08 28/05/08 -
Price 0.66 0.75 0.65 0.82 0.65 0.65 1.00 -
P/RPS 0.08 0.10 0.10 0.13 0.11 0.11 0.16 -36.97%
P/EPS -1.31 -1.44 -1.55 -2.77 -3.77 99.59 12.57 -
EY -76.19 -69.21 -64.55 -36.12 -26.53 1.00 7.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.30 0.35 0.27 0.25 0.38 -5.33%

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