[BGYEAR] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -1.85%
YoY- 35.45%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 276,773 289,115 286,124 232,685 227,938 260,672 195,927 5.92%
PBT 2,548 7,529 12,918 13,808 8,946 8,231 6,660 -14.78%
Tax -2,106 -3,004 -4,447 -4,711 -2,492 -2,874 -1,900 1.72%
NP 442 4,525 8,471 9,097 6,454 5,357 4,760 -32.68%
-
NP to SH 302 4,208 8,129 8,742 6,454 5,357 4,760 -36.81%
-
Tax Rate 82.65% 39.90% 34.42% 34.12% 27.86% 34.92% 28.53% -
Total Cost 276,331 284,590 277,653 223,588 221,484 255,315 191,167 6.32%
-
Net Worth 117,827 119,378 116,591 110,109 95,100 89,863 86,449 5.29%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 117,827 119,378 116,591 110,109 95,100 89,863 86,449 5.29%
NOSH 46,206 46,270 46,266 46,264 42,267 41,992 34,999 4.73%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.16% 1.57% 2.96% 3.91% 2.83% 2.06% 2.43% -
ROE 0.26% 3.52% 6.97% 7.94% 6.79% 5.96% 5.51% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 598.99 624.83 618.43 502.95 539.28 620.76 559.79 1.13%
EPS 0.65 9.10 17.57 18.90 13.95 12.68 13.60 -39.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.58 2.52 2.38 2.25 2.14 2.47 0.53%
Adjusted Per Share Value based on latest NOSH - 46,276
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 544.47 568.75 562.87 457.74 448.40 512.80 385.43 5.92%
EPS 0.59 8.28 15.99 17.20 12.70 10.54 9.36 -36.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3179 2.3484 2.2936 2.1661 1.8708 1.7678 1.7007 5.29%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.90 1.21 1.30 1.63 1.72 1.99 2.08 -
P/RPS 0.15 0.19 0.21 0.32 0.32 0.32 0.37 -13.95%
P/EPS 137.70 13.31 7.40 8.63 11.26 15.60 15.29 44.19%
EY 0.73 7.52 13.52 11.59 8.88 6.41 6.54 -30.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.47 0.52 0.68 0.76 0.93 0.84 -13.56%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/11/08 29/08/07 30/08/06 25/08/05 25/08/04 29/08/03 29/08/02 -
Price 0.65 1.12 1.28 1.70 1.62 2.22 2.20 -
P/RPS 0.11 0.18 0.21 0.34 0.30 0.36 0.39 -19.00%
P/EPS 99.45 12.32 7.29 9.00 10.61 17.40 16.18 35.30%
EY 1.01 8.12 13.73 11.12 9.43 5.75 6.18 -26.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.43 0.51 0.71 0.72 1.04 0.89 -19.05%

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