[BGYEAR] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 5.18%
YoY- -516.24%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 133,398 225,436 320,306 307,310 269,906 274,346 279,818 -11.60%
PBT -32,936 -6,668 -8,470 -20,989 7,614 8,901 11,434 -
Tax -264 -16 0 -300 -2,416 -2,989 -3,452 -34.82%
NP -33,200 -6,684 -8,470 -21,289 5,198 5,912 7,982 -
-
NP to SH -33,200 -6,769 -8,653 -21,184 5,089 5,586 7,689 -
-
Tax Rate - - - - 31.73% 33.58% 30.19% -
Total Cost 166,598 232,120 328,777 328,599 264,708 268,434 271,836 -7.82%
-
Net Worth 41,211 79,140 86,502 101,294 121,681 119,317 114,230 -15.61%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 3,083 - -
Div Payout % - - - - - 55.19% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 41,211 79,140 86,502 101,294 121,681 119,317 114,230 -15.61%
NOSH 50,878 46,280 46,258 46,253 46,266 46,247 46,246 1.60%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -24.89% -2.96% -2.64% -6.93% 1.93% 2.15% 2.85% -
ROE -80.56% -8.55% -10.00% -20.91% 4.18% 4.68% 6.73% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 262.19 487.11 692.43 664.41 583.37 593.22 605.05 -12.99%
EPS -65.25 -14.63 -18.71 -45.80 11.00 12.08 16.63 -
DPS 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
NAPS 0.81 1.71 1.87 2.19 2.63 2.58 2.47 -16.94%
Adjusted Per Share Value based on latest NOSH - 46,245
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 262.42 443.48 630.11 604.55 530.96 539.70 550.46 -11.60%
EPS -65.31 -13.32 -17.02 -41.67 10.01 10.99 15.13 -
DPS 0.00 0.00 0.00 0.00 0.00 6.07 0.00 -
NAPS 0.8107 1.5569 1.7017 1.9927 2.3937 2.3472 2.2471 -15.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.57 0.67 0.71 0.78 1.07 1.30 1.20 -
P/RPS 0.22 0.14 0.10 0.12 0.18 0.22 0.20 1.59%
P/EPS -0.87 -4.58 -3.80 -1.70 9.73 10.76 7.22 -
EY -114.48 -21.83 -26.35 -58.72 10.28 9.29 13.86 -
DY 0.00 0.00 0.00 0.00 0.00 5.13 0.00 -
P/NAPS 0.70 0.39 0.38 0.36 0.41 0.50 0.49 6.11%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 25/05/11 25/05/10 27/05/09 28/05/08 29/05/07 31/05/06 -
Price 0.44 0.80 0.73 0.65 1.00 1.25 1.25 -
P/RPS 0.17 0.16 0.11 0.10 0.17 0.21 0.21 -3.45%
P/EPS -0.67 -5.47 -3.90 -1.42 9.09 10.35 7.52 -
EY -148.30 -18.28 -25.63 -70.46 11.00 9.66 13.30 -
DY 0.00 0.00 0.00 0.00 0.00 5.33 0.00 -
P/NAPS 0.54 0.47 0.39 0.30 0.38 0.48 0.51 0.95%

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