[BANENG] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 25.66%
YoY- -49.28%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 267,794 250,690 195,977 218,228 216,573 241,567 0 -
PBT 4,166 4,108 4,077 7,756 16,233 14,170 0 -
Tax -410 -336 -1,136 -1,513 -3,924 -7,643 0 -
NP 3,756 3,772 2,941 6,243 12,309 6,527 0 -
-
NP to SH 4,336 4,140 2,941 6,243 12,309 6,527 0 -
-
Tax Rate 9.84% 8.18% 27.86% 19.51% 24.17% 53.94% - -
Total Cost 264,038 246,918 193,036 211,985 204,264 235,040 0 -
-
Net Worth 152,329 142,883 145,849 143,930 127,703 65,107 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 152,329 142,883 145,849 143,930 127,703 65,107 0 -
NOSH 59,972 60,035 60,020 59,971 56,256 32,553 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.40% 1.50% 1.50% 2.86% 5.68% 2.70% 0.00% -
ROE 2.85% 2.90% 2.02% 4.34% 9.64% 10.03% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 446.53 417.57 326.52 363.89 384.97 742.06 0.00 -
EPS 7.23 6.90 4.90 10.41 21.88 20.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.38 2.43 2.40 2.27 2.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,933
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 446.32 417.82 326.63 363.71 360.96 402.61 0.00 -
EPS 7.23 6.90 4.90 10.41 20.52 10.88 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5388 2.3814 2.4308 2.3988 2.1284 1.0851 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 0.31 0.38 1.10 2.55 3.26 0.00 0.00 -
P/RPS 0.07 0.09 0.34 0.70 0.85 0.00 0.00 -
P/EPS 4.29 5.51 22.45 24.50 14.90 0.00 0.00 -
EY 23.32 18.15 4.45 4.08 6.71 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.16 0.45 1.06 1.44 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 28/11/05 29/11/04 27/11/03 26/11/02 21/03/02 - -
Price 0.38 0.34 1.18 2.54 3.42 0.00 0.00 -
P/RPS 0.09 0.08 0.36 0.70 0.89 0.00 0.00 -
P/EPS 5.26 4.93 24.08 24.40 15.63 0.00 0.00 -
EY 19.03 20.28 4.15 4.10 6.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.49 1.06 1.51 0.00 0.00 -

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