[BANENG] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -55.45%
YoY- 26.62%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 311,266 324,053 352,550 395,531 301,314 275,925 318,678 -0.39%
PBT -46,931 -5,113 2,421 2,048 3,641 2,857 19,588 -
Tax 1,608 2,780 -601 -975 -1,699 -252 -3,206 -
NP -45,323 -2,333 1,820 1,073 1,942 2,605 16,382 -
-
NP to SH -34,279 -559 3,015 2,459 1,942 3,681 16,382 -
-
Tax Rate - - 24.82% 47.61% 46.66% 8.82% 16.37% -
Total Cost 356,589 326,386 350,730 394,458 299,372 273,320 302,296 2.78%
-
Net Worth 81,145 136,564 138,562 110,457 145,939 140,902 132,203 -7.80%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - 2,812 -
Div Payout % - - - - - - 17.17% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 81,145 136,564 138,562 110,457 145,939 140,902 132,203 -7.80%
NOSH 45,845 59,896 59,983 60,031 66,036 59,958 56,256 -3.35%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -14.56% -0.72% 0.52% 0.27% 0.64% 0.94% 5.14% -
ROE -42.24% -0.41% 2.18% 2.23% 1.33% 2.61% 12.39% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 678.95 541.02 587.74 658.88 456.29 460.19 566.47 3.06%
EPS -57.13 -0.90 5.03 4.10 3.24 4.34 29.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.77 2.28 2.31 1.84 2.21 2.35 2.35 -4.60%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 518.78 540.09 587.58 659.22 502.19 459.88 531.13 -0.39%
EPS -57.13 -0.93 5.03 4.10 3.24 6.13 27.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.69 -
NAPS 1.3524 2.2761 2.3094 1.841 2.4323 2.3484 2.2034 -7.80%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.16 0.44 0.38 0.29 1.05 2.42 3.36 -
P/RPS 0.02 0.08 0.06 0.04 0.23 0.53 0.59 -43.08%
P/EPS -0.21 -47.15 7.56 7.08 35.70 39.42 11.54 -
EY -467.32 -2.12 13.23 14.12 2.80 2.54 8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
P/NAPS 0.09 0.19 0.16 0.16 0.48 1.03 1.43 -36.90%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 26/02/07 06/03/06 28/02/05 27/02/04 25/02/03 -
Price 0.14 0.30 0.58 0.33 1.03 2.13 3.10 -
P/RPS 0.02 0.06 0.10 0.05 0.23 0.46 0.55 -42.41%
P/EPS -0.19 -32.15 11.54 8.06 35.02 34.69 10.65 -
EY -534.08 -3.11 8.67 12.41 2.86 2.88 9.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 0.08 0.13 0.25 0.18 0.47 0.91 1.32 -37.29%

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