[BGYEAR] YoY Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -74.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 30/09/99 CAGR
Revenue 78,945 77,099 51,565 58,868 36,782 45,103 21,864 -1.37%
PBT 3,297 3,383 3,672 1,928 1,712 2,203 1,233 -1.05%
Tax -914 -869 -1,183 -540 -463 -616 -344 -1.04%
NP 2,383 2,514 2,489 1,388 1,249 1,587 889 -1.05%
-
NP to SH 2,308 2,446 2,489 1,388 1,249 1,587 889 -1.01%
-
Tax Rate 27.72% 25.69% 32.22% 28.01% 27.04% 27.96% 27.90% -
Total Cost 76,562 74,585 49,076 57,480 35,533 43,516 20,975 -1.38%
-
Net Worth 119,331 110,046 106,407 91,692 79,768 83,378 66,082 -0.63%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 30/09/99 CAGR
Net Worth 119,331 110,046 106,407 91,692 79,768 83,378 66,082 -0.63%
NOSH 46,252 46,238 46,263 42,060 34,985 35,033 29,633 -0.47%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 30/09/99 CAGR
NP Margin 3.02% 3.26% 4.83% 2.36% 3.40% 3.52% 4.07% -
ROE 1.93% 2.22% 2.34% 1.51% 1.57% 1.90% 1.35% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 30/09/99 CAGR
RPS 170.68 166.74 111.46 139.96 105.13 128.74 73.78 -0.89%
EPS 4.99 5.29 5.38 3.30 3.57 4.53 3.00 -0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.38 2.30 2.18 2.28 2.38 2.23 -0.15%
Adjusted Per Share Value based on latest NOSH - 42,060
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 30/09/99 CAGR
RPS 155.30 151.67 101.44 115.81 72.36 88.73 43.01 -1.37%
EPS 4.54 4.81 4.90 2.73 2.46 3.12 1.75 -1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3475 2.1649 2.0933 1.8038 1.5692 1.6402 1.30 -0.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 29/09/00 27/09/01 - -
Price 1.25 1.48 1.50 2.65 2.04 1.85 0.00 -
P/RPS 0.73 0.89 1.35 1.89 1.94 1.44 0.00 -100.00%
P/EPS 25.05 27.98 27.88 80.30 57.14 40.84 0.00 -100.00%
EY 3.99 3.57 3.59 1.25 1.75 2.45 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.62 0.65 1.22 0.89 0.78 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 30/09/99 CAGR
Date 27/11/06 24/11/05 25/11/04 20/11/03 28/11/00 26/11/01 22/11/99 -
Price 1.16 1.50 1.67 2.15 2.09 1.89 0.00 -
P/RPS 0.68 0.90 1.50 1.54 1.99 1.47 0.00 -100.00%
P/EPS 23.25 28.36 31.04 65.15 58.54 41.72 0.00 -100.00%
EY 4.30 3.53 3.22 1.53 1.71 2.40 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.73 0.99 0.92 0.79 0.00 -100.00%

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