[BIG] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -8.43%
YoY- 39.64%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 74,912 87,096 15,393 45,892 43,804 40,880 33,048 14.60%
PBT 2,988 5,900 532 2,184 1,620 2,064 1,272 15.28%
Tax -24 0 -22 0 -56 -44 16 -
NP 2,964 5,900 510 2,184 1,564 2,020 1,288 14.89%
-
NP to SH 2,964 5,900 510 2,184 1,564 2,020 1,288 14.89%
-
Tax Rate 0.80% 0.00% 4.14% 0.00% 3.46% 2.13% -1.26% -
Total Cost 71,948 81,196 14,883 43,708 42,240 38,860 31,760 14.59%
-
Net Worth 55,123 56,213 39,913 39,027 36,596 34,178 33,350 8.73%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 55,123 56,213 39,913 39,027 36,596 34,178 33,350 8.73%
NOSH 45,182 48,045 36,956 19,225 19,261 19,201 19,166 15.35%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.96% 6.77% 3.31% 4.76% 3.57% 4.94% 3.90% -
ROE 5.38% 10.50% 1.28% 5.60% 4.27% 5.91% 3.86% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 165.80 181.28 41.65 238.71 227.42 212.90 172.42 -0.65%
EPS 6.56 12.28 1.38 11.36 8.12 10.52 6.72 -0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.17 1.08 2.03 1.90 1.78 1.74 -5.74%
Adjusted Per Share Value based on latest NOSH - 19,225
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 118.01 137.20 24.25 72.29 69.00 64.40 52.06 14.60%
EPS 4.67 9.29 0.80 3.44 2.46 3.18 2.03 14.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8683 0.8855 0.6287 0.6148 0.5765 0.5384 0.5253 8.73%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.99 2.21 3.10 1.15 1.72 1.10 3.70 -
P/RPS 0.60 1.22 7.44 0.48 0.76 0.52 2.15 -19.15%
P/EPS 15.09 18.00 224.64 10.12 21.18 10.46 55.06 -19.39%
EY 6.63 5.56 0.45 9.88 4.72 9.56 1.82 24.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.89 2.87 0.57 0.91 0.62 2.13 -14.87%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 08/06/06 30/05/05 31/05/04 30/05/03 30/05/02 31/05/01 30/05/00 -
Price 0.79 1.73 2.74 1.34 1.70 1.05 2.81 -
P/RPS 0.48 0.95 6.58 0.56 0.75 0.49 1.63 -18.42%
P/EPS 12.04 14.09 198.55 11.80 20.94 9.98 41.82 -18.73%
EY 8.30 7.10 0.50 8.48 4.78 10.02 2.39 23.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.48 2.54 0.66 0.89 0.59 1.61 -14.02%

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