[BIG] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 34.34%
YoY- 18.12%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 73,192 94,114 58,956 48,986 46,496 43,180 35,830 12.63%
PBT 2,270 1,774 3,512 3,092 2,518 2,480 2,284 -0.10%
Tax -36 0 -44 -158 -34 -46 -34 0.95%
NP 2,234 1,774 3,468 2,934 2,484 2,434 2,250 -0.11%
-
NP to SH 2,338 1,774 3,468 2,934 2,484 2,434 2,250 0.64%
-
Tax Rate 1.59% 0.00% 1.25% 5.11% 1.35% 1.85% 1.49% -
Total Cost 70,958 92,340 55,488 46,052 44,012 40,746 33,580 13.27%
-
Net Worth 59,171 48,206 53,316 39,799 37,298 34,991 3,435,915 -49.16%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 59,171 48,206 53,316 39,799 37,298 34,991 3,435,915 -49.16%
NOSH 48,106 48,206 48,033 19,226 19,226 19,225 19,210 16.52%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.05% 1.88% 5.88% 5.99% 5.34% 5.64% 6.28% -
ROE 3.95% 3.68% 6.50% 7.37% 6.66% 6.96% 0.07% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 152.14 195.23 122.74 254.78 241.84 224.59 186.52 -3.33%
EPS 4.86 3.68 7.22 15.26 12.92 12.66 11.70 -13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.00 1.11 2.07 1.94 1.82 178.86 -56.37%
Adjusted Per Share Value based on latest NOSH - 19,208
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 115.30 148.25 92.87 77.17 73.24 68.02 56.44 12.63%
EPS 3.68 2.79 5.46 4.62 3.91 3.83 3.54 0.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9321 0.7594 0.8399 0.6269 0.5875 0.5512 54.1245 -49.16%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.95 1.15 2.75 1.71 1.67 1.21 2.39 -
P/RPS 0.62 0.59 2.24 0.67 0.69 0.54 1.28 -11.37%
P/EPS 19.55 31.25 38.09 11.21 12.93 9.56 20.41 -0.71%
EY 5.12 3.20 2.63 8.92 7.74 10.46 4.90 0.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.15 2.48 0.83 0.86 0.66 0.01 106.19%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 30/08/04 25/08/03 28/08/02 06/08/01 30/08/00 -
Price 0.81 1.02 2.66 2.92 1.64 1.50 2.50 -
P/RPS 0.53 0.52 2.17 1.15 0.68 0.67 1.34 -14.31%
P/EPS 16.67 27.72 36.84 19.13 12.69 11.85 21.34 -4.03%
EY 6.00 3.61 2.71 5.23 7.88 8.44 4.69 4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.02 2.40 1.41 0.85 0.82 0.01 100.96%

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