[BGYEAR] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 16.0%
YoY- 75.58%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,750 609 3,834 55,527 84,054 156,578 184,386 -92.60%
PBT -665 -26,617 -26,252 -32,368 -70,717 -58,274 -79,190 -95.90%
Tax -60 114 17 57 17 101 217 -
NP -725 -26,503 -26,235 -32,311 -70,700 -58,173 -78,973 -95.65%
-
NP to SH 3,933 -21,845 -31,889 -37,965 -127,976 -115,449 -130,595 -
-
Tax Rate - - - - - - - -
Total Cost 4,475 27,112 30,069 87,838 154,754 214,751 263,359 -93.43%
-
Net Worth -93,533 -93,079 -96,511 -98,601 -102,263 -74,301 -67,642 24.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth -93,533 -93,079 -96,511 -98,601 -102,263 -74,301 -67,642 24.19%
NOSH 50,833 50,863 50,795 51,089 53,262 50,891 50,859 -0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -19.33% -4,351.89% -684.27% -58.19% -84.11% -37.15% -42.83% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.38 1.20 7.55 108.69 157.81 307.67 362.54 -92.59%
EPS 7.74 -42.95 -62.78 -74.31 -240.28 -226.85 -256.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.84 -1.83 -1.90 -1.93 -1.92 -1.46 -1.33 24.23%
Adjusted Per Share Value based on latest NOSH - 50,795
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.38 1.20 7.54 109.23 165.35 308.02 362.73 -92.60%
EPS 7.74 -42.97 -62.73 -74.69 -251.76 -227.11 -256.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.84 -1.8311 -1.8986 -1.9397 -2.0117 -1.4617 -1.3307 24.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.135 0.17 0.165 0.12 0.145 0.145 0.10 -
P/RPS 1.83 14.20 2.19 0.11 0.09 0.05 0.03 1461.31%
P/EPS 1.74 -0.40 -0.26 -0.16 -0.06 -0.06 -0.04 -
EY 57.31 -252.64 -380.48 -619.26 -1,657.07 -1,564.51 -2,567.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 26/02/14 27/11/13 26/08/13 27/05/13 25/02/13 -
Price 0.07 0.17 0.19 0.055 0.12 0.17 0.17 -
P/RPS 0.95 14.20 2.52 0.05 0.08 0.06 0.05 615.88%
P/EPS 0.90 -0.40 -0.30 -0.07 -0.05 -0.07 -0.07 -
EY 110.53 -252.64 -330.42 -1,351.12 -2,002.30 -1,334.44 -1,510.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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