[BIG] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 114.12%
YoY- -38.8%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 97,724 96,260 77,184 69,124 86,840 78,500 55,084 10.01%
PBT 4,968 3,024 -13,264 1,136 1,488 2,668 108 89.17%
Tax -164 -484 -7,280 -240 -24 -8 -12 54.56%
NP 4,804 2,540 -20,544 896 1,464 2,660 96 91.85%
-
NP to SH 4,804 2,540 -20,544 896 1,464 2,660 96 91.85%
-
Tax Rate 3.30% 16.01% - 21.13% 1.61% 0.30% 11.11% -
Total Cost 92,920 93,720 97,728 68,228 85,376 75,840 54,988 9.12%
-
Net Worth 44,725 47,130 47,608 54,808 62,605 59,271 58,080 -4.25%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 44,725 47,130 47,608 54,808 62,605 59,271 58,080 -4.25%
NOSH 48,092 48,092 48,089 47,659 48,157 48,188 47,999 0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.92% 2.64% -26.62% 1.30% 1.69% 3.39% 0.17% -
ROE 10.74% 5.39% -43.15% 1.63% 2.34% 4.49% 0.17% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 203.20 200.16 160.50 145.04 180.32 162.90 114.76 9.98%
EPS 10.00 5.28 -42.72 1.88 3.04 5.52 0.20 91.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.98 0.99 1.15 1.30 1.23 1.21 -4.28%
Adjusted Per Share Value based on latest NOSH - 47,659
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 153.94 151.63 121.58 108.89 136.80 123.66 86.77 10.01%
EPS 7.57 4.00 -32.36 1.41 2.31 4.19 0.15 92.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7045 0.7424 0.75 0.8634 0.9862 0.9337 0.9149 -4.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.255 0.27 0.32 0.47 0.28 0.47 0.88 -
P/RPS 0.13 0.13 0.20 0.32 0.16 0.29 0.77 -25.63%
P/EPS 2.55 5.11 -0.75 25.00 9.21 8.51 440.00 -57.58%
EY 39.17 19.56 -133.50 4.00 10.86 11.74 0.23 135.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.32 0.41 0.22 0.38 0.73 -15.26%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 28/05/12 26/05/11 26/05/10 27/05/09 28/05/08 29/05/07 -
Price 0.41 0.25 0.26 0.30 0.42 0.44 0.84 -
P/RPS 0.20 0.12 0.16 0.21 0.23 0.27 0.73 -19.39%
P/EPS 4.10 4.73 -0.61 15.96 13.82 7.97 420.00 -53.73%
EY 24.36 21.13 -164.31 6.27 7.24 12.55 0.24 115.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.26 0.26 0.26 0.32 0.36 0.69 -7.21%

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