[BIG] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 126.86%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 86,993 65,826 53,153 53,153 46,127 52,100 35,368 10.79%
PBT 2,193 4,107 3,687 3,687 2,663 2,403 997 -1.81%
Tax 483 519 202 202 -278 -65 566 -
NP 2,676 4,626 3,889 3,889 2,385 2,338 1,563 2.73%
-
NP to SH 2,685 4,626 3,889 3,889 2,385 2,338 1,563 2.80%
-
Tax Rate -22.02% -12.64% -5.48% -5.48% 10.44% 2.70% -56.77% -
Total Cost 84,317 61,200 49,264 49,264 43,742 49,762 33,805 11.11%
-
Net Worth 57,678 52,999 76,499 76,499 36,322 36,117 33,661 9.80%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 452 - - - - - -
Div Payout % - 9.79% - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 57,678 52,999 76,499 76,499 36,322 36,117 33,661 9.80%
NOSH 48,065 45,298 36,956 36,956 19,218 19,211 19,234 20.11%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.08% 7.03% 7.32% 7.32% 5.17% 4.49% 4.42% -
ROE 4.66% 8.73% 5.08% 5.08% 6.57% 6.47% 4.64% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 180.99 145.32 143.83 143.83 240.02 271.20 183.87 -7.76%
EPS 5.58 9.76 20.24 20.24 12.41 12.17 8.13 -14.43%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.17 2.07 2.07 1.89 1.88 1.75 -8.58%
Adjusted Per Share Value based on latest NOSH - 19,213
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 136.91 103.59 83.65 83.65 72.59 81.99 55.66 10.79%
EPS 4.23 7.28 6.12 6.12 3.75 3.68 2.46 2.82%
DPS 0.00 0.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9077 0.8341 1.2039 1.2039 0.5716 0.5684 0.5297 9.80%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.74 2.30 4.66 4.66 1.23 1.50 1.70 -
P/RPS 0.41 1.58 3.24 3.24 0.51 0.55 0.92 -5.70%
P/EPS 13.25 22.52 44.28 44.28 9.91 12.33 20.92 1.44%
EY 7.55 4.44 2.26 2.26 10.09 8.11 4.78 -1.42%
DY 0.00 0.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.97 2.25 2.25 0.65 0.80 0.97 -4.96%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/06 25/02/05 31/05/04 31/05/04 28/02/03 26/02/02 02/03/01 -
Price 0.89 2.25 2.74 2.74 1.25 1.60 1.43 -
P/RPS 0.49 1.55 1.91 1.91 0.52 0.59 0.78 -3.64%
P/EPS 15.93 22.03 26.04 26.04 10.07 13.15 17.60 3.90%
EY 6.28 4.54 3.84 3.84 9.93 7.61 5.68 -3.76%
DY 0.00 0.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.92 1.32 1.32 0.66 0.85 0.82 -2.73%

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