[BGYEAR] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 11.6%
YoY- -194.89%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,834 55,527 84,054 156,578 184,386 170,800 172,573 -92.04%
PBT -26,252 -32,368 -70,717 -58,274 -79,190 -75,985 -38,578 -22.58%
Tax 17 57 17 101 217 133 0 -
NP -26,235 -32,311 -70,700 -58,173 -78,973 -75,852 -38,578 -22.61%
-
NP to SH -31,889 -37,965 -127,976 -115,449 -130,595 -127,474 -38,578 -11.89%
-
Tax Rate - - - - - - - -
Total Cost 30,069 87,838 154,754 214,751 263,359 246,652 211,151 -72.63%
-
Net Worth -96,511 -98,601 -102,263 -74,301 -67,642 -63,092 27,478 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth -96,511 -98,601 -102,263 -74,301 -67,642 -63,092 27,478 -
NOSH 50,795 51,089 53,262 50,891 50,859 50,880 50,885 -0.11%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -684.27% -58.19% -84.11% -37.15% -42.83% -44.41% -22.35% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -140.40% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.55 108.69 157.81 307.67 362.54 335.69 339.14 -92.03%
EPS -62.78 -74.31 -240.28 -226.85 -256.78 -250.53 -75.81 -11.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.90 -1.93 -1.92 -1.46 -1.33 -1.24 0.54 -
Adjusted Per Share Value based on latest NOSH - 50,891
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.54 109.23 165.35 308.02 362.73 336.00 339.49 -92.04%
EPS -62.73 -74.69 -251.76 -227.11 -256.91 -250.77 -75.89 -11.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.8986 -1.9397 -2.0117 -1.4617 -1.3307 -1.2412 0.5406 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.165 0.12 0.145 0.145 0.10 0.43 0.39 -
P/RPS 2.19 0.11 0.09 0.05 0.03 0.13 0.11 630.58%
P/EPS -0.26 -0.16 -0.06 -0.06 -0.04 -0.17 -0.51 -36.10%
EY -380.48 -619.26 -1,657.07 -1,564.51 -2,567.77 -582.64 -194.39 56.28%
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 0.72 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 26/08/13 27/05/13 25/02/13 30/11/12 28/08/12 -
Price 0.19 0.055 0.12 0.17 0.17 0.16 0.52 -
P/RPS 2.52 0.05 0.08 0.06 0.05 0.05 0.15 552.59%
P/EPS -0.30 -0.07 -0.05 -0.07 -0.07 -0.06 -0.69 -42.52%
EY -330.42 -1,351.12 -2,002.30 -1,334.44 -1,510.45 -1,565.84 -145.80 72.27%
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 0.96 -

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