[BIG] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 191.43%
YoY- -26.98%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 74,931 61,084 55,944 66,629 67,765 48,723 55,996 4.96%
PBT 3,015 -3,506 28 2,695 3,696 114 1,291 15.16%
Tax -1,032 -1,954 -170 -78 -112 -7 -34 76.52%
NP 1,983 -5,460 -142 2,617 3,584 107 1,257 7.88%
-
NP to SH 1,983 -5,460 -142 2,617 3,584 107 1,290 7.42%
-
Tax Rate 34.23% - 607.14% 2.89% 3.03% 6.14% 2.63% -
Total Cost 72,948 66,544 56,086 64,012 64,181 48,616 54,739 4.89%
-
Net Worth 48,092 47,143 54,433 64,943 62,041 58,850 59,205 -3.40%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 48,092 47,143 54,433 64,943 62,041 58,850 59,205 -3.40%
NOSH 48,092 48,105 47,333 48,106 48,093 48,636 48,134 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.65% -8.94% -0.25% 3.93% 5.29% 0.22% 2.24% -
ROE 4.12% -11.58% -0.26% 4.03% 5.78% 0.18% 2.18% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 155.81 126.98 118.19 138.50 140.90 100.18 116.33 4.98%
EPS 4.12 -11.35 -0.30 5.44 7.45 0.22 2.68 7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 1.15 1.35 1.29 1.21 1.23 -3.38%
Adjusted Per Share Value based on latest NOSH - 48,151
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 117.92 96.13 88.04 104.86 106.64 76.68 88.12 4.97%
EPS 3.12 -8.59 -0.22 4.12 5.64 0.17 2.03 7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7568 0.7419 0.8566 1.0221 0.9764 0.9262 0.9317 -3.40%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.25 0.22 0.28 0.57 0.43 0.74 0.76 -
P/RPS 0.16 0.17 0.24 0.41 0.31 0.74 0.65 -20.81%
P/EPS 6.06 -1.94 -93.33 10.48 5.77 336.36 28.36 -22.66%
EY 16.49 -51.59 -1.07 9.54 17.33 0.30 3.53 29.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.24 0.42 0.33 0.61 0.62 -14.03%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 16/11/12 24/11/11 29/11/10 26/11/09 28/11/08 29/11/07 30/11/06 -
Price 0.25 0.28 0.35 0.60 0.25 0.66 0.90 -
P/RPS 0.16 0.22 0.30 0.43 0.18 0.66 0.77 -23.02%
P/EPS 6.06 -2.47 -116.67 11.03 3.35 300.00 33.58 -24.80%
EY 16.49 -40.54 -0.86 9.07 29.81 0.33 2.98 32.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.30 0.44 0.19 0.55 0.73 -16.34%

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