[BGYEAR] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -41.56%
YoY- -628.26%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 367,604 363,465 333,764 304,826 281,735 279,182 276,773 20.76%
PBT -18,654 -23,608 -24,028 -18,905 -12,705 -6,323 2,548 -
Tax 51 112 -213 -519 -903 -1,525 -2,106 -
NP -18,603 -23,496 -24,241 -19,424 -13,608 -7,848 442 -
-
NP to SH -18,421 -23,252 -24,011 -19,403 -13,707 -7,974 302 -
-
Tax Rate - - - - - - 82.65% -
Total Cost 386,207 386,961 358,005 324,250 295,343 287,030 276,331 24.92%
-
Net Worth 87,480 86,935 92,979 101,276 106,889 110,991 117,985 -18.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 87,480 86,935 92,979 101,276 106,889 110,991 117,985 -18.03%
NOSH 46,285 46,242 46,258 46,245 46,272 46,246 46,268 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -5.06% -6.46% -7.26% -6.37% -4.83% -2.81% 0.16% -
ROE -21.06% -26.75% -25.82% -19.16% -12.82% -7.18% 0.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 794.21 786.00 721.52 659.15 608.86 603.68 598.18 20.73%
EPS -39.80 -50.28 -51.91 -41.96 -29.62 -17.24 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.88 2.01 2.19 2.31 2.40 2.55 -18.05%
Adjusted Per Share Value based on latest NOSH - 46,245
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 723.16 715.01 656.58 599.66 554.23 549.21 544.47 20.76%
EPS -36.24 -45.74 -47.23 -38.17 -26.96 -15.69 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7209 1.7102 1.8291 1.9923 2.1027 2.1834 2.321 -18.03%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.62 0.60 0.78 0.51 0.80 0.90 -
P/RPS 0.09 0.08 0.08 0.12 0.08 0.13 0.15 -28.79%
P/EPS -1.88 -1.23 -1.16 -1.86 -1.72 -4.64 137.89 -
EY -53.06 -81.10 -86.51 -53.79 -58.08 -21.55 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.30 0.36 0.22 0.33 0.35 9.28%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 27/05/09 25/02/09 28/11/08 28/11/08 -
Price 0.80 0.66 0.75 0.65 0.82 0.65 0.65 -
P/RPS 0.10 0.08 0.10 0.10 0.13 0.11 0.11 -6.14%
P/EPS -2.01 -1.31 -1.44 -1.55 -2.77 -3.77 99.59 -
EY -49.75 -76.19 -69.21 -64.55 -36.12 -26.53 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.37 0.30 0.35 0.27 0.25 41.18%

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