[BGYEAR] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 32.06%
YoY- -29.69%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 172,999 139,159 134,197 137,108 147,505 111,727 117,126 6.71%
PBT -5,514 10,888 4,365 4,811 6,142 6,854 4,127 -
Tax 0 -22,040 -1,467 -1,658 -1,689 -2,135 -1,187 -
NP -5,514 -11,152 2,898 3,153 4,453 4,719 2,940 -
-
NP to SH -5,581 -11,171 2,838 3,048 4,335 4,719 2,940 -
-
Tax Rate - 202.42% 33.61% 34.46% 27.50% 31.15% 28.76% -
Total Cost 178,513 150,311 131,299 133,955 143,052 107,008 114,186 7.72%
-
Net Worth 87,463 106,853 122,223 119,792 117,136 105,946 93,507 -1.10%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 87,463 106,853 122,223 119,792 117,136 105,946 93,507 -1.10%
NOSH 46,276 46,256 46,296 46,251 46,299 46,264 42,120 1.57%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -3.19% -8.01% 2.16% 2.30% 3.02% 4.22% 2.51% -
ROE -6.38% -10.45% 2.32% 2.54% 3.70% 4.45% 3.14% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 373.83 300.84 289.86 296.44 318.59 241.50 278.07 5.05%
EPS -12.06 -24.15 6.13 6.59 9.37 10.20 6.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 2.31 2.64 2.59 2.53 2.29 2.22 -2.64%
Adjusted Per Share Value based on latest NOSH - 46,249
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 340.33 273.76 263.99 269.72 290.17 219.79 230.41 6.71%
EPS -10.98 -21.98 5.58 6.00 8.53 9.28 5.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7206 2.102 2.4044 2.3566 2.3043 2.0842 1.8395 -1.10%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.75 0.51 1.15 1.29 1.54 1.77 2.36 -
P/RPS 0.20 0.17 0.40 0.44 0.48 0.73 0.85 -21.41%
P/EPS -6.22 -2.11 18.76 19.58 16.45 17.35 33.81 -
EY -16.08 -47.35 5.33 5.11 6.08 5.76 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.22 0.44 0.50 0.61 0.77 1.06 -14.97%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 28/02/07 23/02/06 23/02/05 24/02/04 -
Price 0.80 0.82 1.00 1.20 1.20 1.76 2.17 -
P/RPS 0.21 0.27 0.34 0.40 0.38 0.73 0.78 -19.62%
P/EPS -6.63 -3.40 16.31 18.21 12.82 17.25 31.09 -
EY -15.08 -29.45 6.13 5.49 7.80 5.80 3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.38 0.46 0.47 0.77 0.98 -13.15%

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