[BGYEAR] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 42.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
Revenue 315,780 308,396 206,260 208,424 147,128 180,412 87,456 -1.37%
PBT 13,188 13,532 14,688 9,452 6,848 8,812 4,932 -1.05%
Tax -3,656 -3,476 -4,732 -2,648 -1,852 -2,464 -1,376 -1.04%
NP 9,532 10,056 9,956 6,804 4,996 6,348 3,556 -1.05%
-
NP to SH 9,232 9,784 9,956 6,804 4,996 6,348 3,556 -1.01%
-
Tax Rate 27.72% 25.69% 32.22% 28.02% 27.04% 27.96% 27.90% -
Total Cost 306,248 298,340 196,304 201,620 142,132 174,064 83,900 -1.38%
-
Net Worth 119,331 110,046 106,407 88,199 79,768 83,378 66,082 -0.63%
Dividend
30/09/06 30/09/05 30/09/04 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
Net Worth 119,331 110,046 106,407 88,199 79,768 83,378 66,082 -0.63%
NOSH 46,252 46,238 46,263 34,999 34,985 35,033 29,633 -0.47%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
NP Margin 3.02% 3.26% 4.83% 3.26% 3.40% 3.52% 4.07% -
ROE 7.74% 8.89% 9.36% 7.71% 6.26% 7.61% 5.38% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
RPS 682.73 666.97 445.83 595.50 420.53 514.98 295.13 -0.89%
EPS 19.96 21.16 21.52 19.44 14.28 18.12 12.00 -0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.38 2.30 2.52 2.28 2.38 2.23 -0.15%
Adjusted Per Share Value based on latest NOSH - 34,999
30/09/06 30/09/05 30/09/04 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
RPS 621.21 606.68 405.76 410.01 289.43 354.91 172.04 -1.37%
EPS 18.16 19.25 19.59 13.38 9.83 12.49 7.00 -1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3475 2.1649 2.0933 1.7351 1.5692 1.6402 1.30 -0.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/02 29/09/00 27/09/01 - -
Price 1.25 1.48 1.50 2.05 2.04 1.85 0.00 -
P/RPS 0.18 0.22 0.34 0.34 0.49 0.36 0.00 -100.00%
P/EPS 6.26 6.99 6.97 10.55 14.29 10.21 0.00 -100.00%
EY 15.97 14.30 14.35 9.48 7.00 9.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.62 0.65 0.81 0.89 0.78 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
Date 27/11/06 24/11/05 25/11/04 29/11/02 28/11/00 26/11/01 22/11/99 -
Price 1.16 1.50 1.67 2.29 2.09 1.89 0.00 -
P/RPS 0.17 0.22 0.37 0.38 0.50 0.37 0.00 -100.00%
P/EPS 5.81 7.09 7.76 11.78 14.64 10.43 0.00 -100.00%
EY 17.21 14.11 12.89 8.49 6.83 9.59 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.73 0.91 0.92 0.79 0.00 -100.00%

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