[BGYEAR] YoY Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -11.31%
YoY- -13.67%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 307,310 269,906 274,346 279,818 223,740 227,806 216,548 6.00%
PBT -20,989 7,614 8,901 11,434 13,034 8,700 8,936 -
Tax -300 -2,416 -2,989 -3,452 -4,128 -2,632 -3,676 -34.11%
NP -21,289 5,198 5,912 7,982 8,906 6,068 5,260 -
-
NP to SH -21,184 5,089 5,586 7,689 8,906 6,068 5,260 -
-
Tax Rate - 31.73% 33.58% 30.19% 31.67% 30.25% 41.14% -
Total Cost 328,599 264,708 268,434 271,836 214,833 221,738 211,288 7.63%
-
Net Worth 101,294 121,681 119,317 114,230 105,473 92,877 88,561 2.26%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - 3,083 - 3,084 - - -
Div Payout % - - 55.19% - 34.63% - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 101,294 121,681 119,317 114,230 105,473 92,877 88,561 2.26%
NOSH 46,253 46,266 46,247 46,246 46,260 42,217 35,004 4.74%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -6.93% 1.93% 2.15% 2.85% 3.98% 2.66% 2.43% -
ROE -20.91% 4.18% 4.68% 6.73% 8.44% 6.53% 5.94% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 664.41 583.37 593.22 605.05 483.65 539.61 618.63 1.19%
EPS -45.80 11.00 12.08 16.63 19.25 14.37 15.03 -
DPS 0.00 0.00 6.67 0.00 6.67 0.00 0.00 -
NAPS 2.19 2.63 2.58 2.47 2.28 2.20 2.53 -2.37%
Adjusted Per Share Value based on latest NOSH - 46,193
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 604.55 530.96 539.70 550.46 440.14 448.14 426.00 6.00%
EPS -41.67 10.01 10.99 15.13 17.52 11.94 10.35 -
DPS 0.00 0.00 6.07 0.00 6.07 0.00 0.00 -
NAPS 1.9927 2.3937 2.3472 2.2471 2.0749 1.8271 1.7422 2.26%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.78 1.07 1.30 1.20 1.68 2.20 2.21 -
P/RPS 0.12 0.18 0.22 0.20 0.35 0.41 0.36 -16.71%
P/EPS -1.70 9.73 10.76 7.22 8.73 15.31 14.71 -
EY -58.72 10.28 9.29 13.86 11.46 6.53 6.80 -
DY 0.00 0.00 5.13 0.00 3.97 0.00 0.00 -
P/NAPS 0.36 0.41 0.50 0.49 0.74 1.00 0.87 -13.66%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 28/05/08 29/05/07 31/05/06 25/05/05 19/05/04 29/05/03 -
Price 0.65 1.00 1.25 1.25 1.63 1.89 1.98 -
P/RPS 0.10 0.17 0.21 0.21 0.34 0.35 0.32 -17.60%
P/EPS -1.42 9.09 10.35 7.52 8.47 13.15 13.18 -
EY -70.46 11.00 9.66 13.30 11.81 7.60 7.59 -
DY 0.00 0.00 5.33 0.00 4.09 0.00 0.00 -
P/NAPS 0.30 0.38 0.48 0.51 0.71 0.86 0.78 -14.70%

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