[BIG] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 89.85%
YoY- -33.17%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 67,765 48,723 55,996 68,511 47,883 37,997 34,894 11.68%
PBT 3,696 114 1,291 1,797 2,716 2,639 1,800 12.72%
Tax -112 -7 -34 -113 -196 -79 -7 58.67%
NP 3,584 107 1,257 1,684 2,520 2,560 1,793 12.22%
-
NP to SH 3,584 107 1,290 1,684 2,520 2,560 1,793 12.22%
-
Tax Rate 3.03% 6.14% 2.63% 6.29% 7.22% 2.99% 0.39% -
Total Cost 64,181 48,616 54,739 66,827 45,363 35,437 33,101 11.65%
-
Net Worth 62,041 58,850 59,205 55,812 49,246 40,744 37,858 8.57%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 443 - - -
Div Payout % - - - - 17.61% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 62,041 58,850 59,205 55,812 49,246 40,744 37,858 8.57%
NOSH 48,093 48,636 48,134 48,114 44,366 19,219 19,217 16.50%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.29% 0.22% 2.24% 2.46% 5.26% 6.74% 5.14% -
ROE 5.78% 0.18% 2.18% 3.02% 5.12% 6.28% 4.74% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 140.90 100.18 116.33 142.39 107.93 197.70 181.57 -4.13%
EPS 7.45 0.22 2.68 3.50 5.68 13.32 9.33 -3.67%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.29 1.21 1.23 1.16 1.11 2.12 1.97 -6.80%
Adjusted Per Share Value based on latest NOSH - 48,072
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 106.75 76.75 88.21 107.92 75.43 59.86 54.97 11.68%
EPS 5.65 0.17 2.03 2.65 3.97 4.03 2.82 12.26%
DPS 0.00 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.9773 0.927 0.9326 0.8792 0.7758 0.6418 0.5964 8.57%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.43 0.74 0.76 0.93 2.30 2.85 1.36 -
P/RPS 0.31 0.74 0.65 0.65 2.13 1.44 0.75 -13.68%
P/EPS 5.77 336.36 28.36 26.57 40.49 21.40 14.58 -14.30%
EY 17.33 0.30 3.53 3.76 2.47 4.67 6.86 16.68%
DY 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
P/NAPS 0.33 0.61 0.62 0.80 2.07 1.34 0.69 -11.55%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 30/11/06 28/11/05 29/11/04 21/11/03 29/11/02 -
Price 0.25 0.66 0.90 0.73 2.29 4.92 1.31 -
P/RPS 0.18 0.66 0.77 0.51 2.12 2.49 0.72 -20.61%
P/EPS 3.35 300.00 33.58 20.86 40.32 36.94 14.04 -21.22%
EY 29.81 0.33 2.98 4.79 2.48 2.71 7.12 26.92%
DY 0.00 0.00 0.00 0.00 0.44 0.00 0.00 -
P/NAPS 0.19 0.55 0.73 0.63 2.06 2.32 0.66 -18.72%

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