[BGYEAR] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -11.39%
YoY- -8.14%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 278,318 268,394 274,216 295,010 223,454 234,252 209,648 4.83%
PBT 21,776 8,730 9,622 12,284 13,708 8,254 8,326 17.36%
Tax -44,080 -2,934 -3,316 -3,378 -4,270 -2,374 -2,332 63.13%
NP -22,304 5,796 6,306 8,906 9,438 5,880 5,994 -
-
NP to SH -22,342 5,676 6,096 8,670 9,438 5,880 5,994 -
-
Tax Rate 202.42% 33.61% 34.46% 27.50% 31.15% 28.76% 28.01% -
Total Cost 300,622 262,598 267,910 286,104 214,016 228,372 203,654 6.69%
-
Net Worth 106,853 122,223 119,792 117,136 105,946 93,507 89,629 2.97%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 106,853 122,223 119,792 117,136 105,946 93,507 89,629 2.97%
NOSH 46,256 46,296 46,251 46,299 46,264 42,120 35,027 4.73%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -8.01% 2.16% 2.30% 3.02% 4.22% 2.51% 2.86% -
ROE -20.91% 4.64% 5.09% 7.40% 8.91% 6.29% 6.69% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 601.68 579.72 592.88 637.18 482.99 556.15 598.79 0.08%
EPS -48.30 12.26 13.18 18.74 20.40 13.96 17.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.64 2.59 2.53 2.29 2.22 2.56 -1.69%
Adjusted Per Share Value based on latest NOSH - 46,299
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 547.51 527.99 539.44 580.35 439.58 460.82 412.42 4.83%
EPS -43.95 11.17 11.99 17.06 18.57 11.57 11.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.102 2.4044 2.3566 2.3043 2.0842 1.8395 1.7632 2.96%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.51 1.15 1.29 1.54 1.77 2.36 2.21 -
P/RPS 0.08 0.20 0.22 0.24 0.37 0.42 0.37 -22.50%
P/EPS -1.06 9.38 9.79 8.22 8.68 16.91 12.91 -
EY -94.71 10.66 10.22 12.16 11.53 5.92 7.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.44 0.50 0.61 0.77 1.06 0.86 -20.30%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 28/02/07 23/02/06 23/02/05 24/02/04 28/02/03 -
Price 0.82 1.00 1.20 1.20 1.76 2.17 2.22 -
P/RPS 0.14 0.17 0.20 0.19 0.36 0.39 0.37 -14.94%
P/EPS -1.70 8.16 9.10 6.41 8.63 15.54 12.97 -
EY -58.90 12.26 10.98 15.61 11.59 6.43 7.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.46 0.47 0.77 0.98 0.87 -14.06%

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