[BANENG] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 26.95%
YoY- 40.77%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 313,886 358,657 357,058 334,253 261,302 290,970 288,764 1.39%
PBT -15,285 2,570 5,554 5,477 5,436 10,341 21,644 -
Tax -465 -482 -546 -448 -1,514 -2,017 -5,232 -33.17%
NP -15,750 2,088 5,008 5,029 3,921 8,324 16,412 -
-
NP to SH -11,258 4,321 5,781 5,520 3,921 8,324 16,412 -
-
Tax Rate - 18.75% 9.83% 8.18% 27.85% 19.50% 24.17% -
Total Cost 329,637 356,569 352,050 329,224 257,381 282,646 272,352 3.22%
-
Net Worth 93,917 140,443 152,329 142,883 145,849 143,930 127,703 -4.98%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 93,917 140,443 152,329 142,883 145,849 143,930 127,703 -4.98%
NOSH 42,884 60,018 59,972 60,035 60,020 59,971 56,256 -4.41%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -5.02% 0.58% 1.40% 1.50% 1.50% 2.86% 5.68% -
ROE -11.99% 3.08% 3.80% 3.86% 2.69% 5.78% 12.85% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 731.93 597.58 595.37 556.76 435.36 485.18 513.30 6.08%
EPS -18.76 7.20 9.64 9.20 6.53 13.88 29.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.34 2.54 2.38 2.43 2.40 2.27 -0.59%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 523.14 597.76 595.10 557.09 435.50 484.95 481.27 1.39%
EPS -18.76 7.20 9.64 9.20 6.54 13.87 27.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5653 2.3407 2.5388 2.3814 2.4308 2.3988 2.1284 -4.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.42 0.55 0.31 0.38 1.10 2.55 3.26 -
P/RPS 0.06 0.09 0.05 0.07 0.25 0.53 0.64 -32.57%
P/EPS -1.60 7.64 3.22 4.13 16.84 18.37 11.17 -
EY -62.51 13.09 31.10 24.20 5.94 5.44 8.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.24 0.12 0.16 0.45 1.06 1.44 -28.62%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 28/11/06 28/11/05 29/11/04 27/11/03 26/11/02 -
Price 0.19 0.46 0.38 0.34 1.18 2.54 3.42 -
P/RPS 0.03 0.08 0.06 0.06 0.27 0.52 0.67 -40.38%
P/EPS -0.72 6.39 3.94 3.70 18.06 18.30 11.72 -
EY -138.18 15.65 25.37 27.04 5.54 5.46 8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.20 0.15 0.14 0.49 1.06 1.51 -37.47%

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