[BGYEAR] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 95.72%
YoY- -6.89%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 122,016 172,999 139,159 134,197 137,108 147,505 111,727 1.47%
PBT 203 -5,514 10,888 4,365 4,811 6,142 6,854 -44.36%
Tax -43 0 -22,040 -1,467 -1,658 -1,689 -2,135 -47.82%
NP 160 -5,514 -11,152 2,898 3,153 4,453 4,719 -43.09%
-
NP to SH 128 -5,581 -11,171 2,838 3,048 4,335 4,719 -45.17%
-
Tax Rate 21.18% - 202.42% 33.61% 34.46% 27.50% 31.15% -
Total Cost 121,856 178,513 150,311 131,299 133,955 143,052 107,008 2.18%
-
Net Worth 83,200 87,463 106,853 122,223 119,792 117,136 105,946 -3.94%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 83,200 87,463 106,853 122,223 119,792 117,136 105,946 -3.94%
NOSH 45,714 46,276 46,256 46,296 46,251 46,299 46,264 -0.19%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.13% -3.19% -8.01% 2.16% 2.30% 3.02% 4.22% -
ROE 0.15% -6.38% -10.45% 2.32% 2.54% 3.70% 4.45% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 266.91 373.83 300.84 289.86 296.44 318.59 241.50 1.68%
EPS 0.28 -12.06 -24.15 6.13 6.59 9.37 10.20 -45.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.89 2.31 2.64 2.59 2.53 2.29 -3.75%
Adjusted Per Share Value based on latest NOSH - 46,266
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 240.03 340.33 273.76 263.99 269.72 290.17 219.79 1.47%
EPS 0.25 -10.98 -21.98 5.58 6.00 8.53 9.28 -45.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6367 1.7206 2.102 2.4044 2.3566 2.3043 2.0842 -3.94%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.85 0.75 0.51 1.15 1.29 1.54 1.77 -
P/RPS 0.32 0.20 0.17 0.40 0.44 0.48 0.73 -12.83%
P/EPS 303.57 -6.22 -2.11 18.76 19.58 16.45 17.35 61.08%
EY 0.33 -16.08 -47.35 5.33 5.11 6.08 5.76 -37.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.22 0.44 0.50 0.61 0.77 -7.89%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 25/02/09 28/02/08 28/02/07 23/02/06 23/02/05 -
Price 0.765 0.80 0.82 1.00 1.20 1.20 1.76 -
P/RPS 0.29 0.21 0.27 0.34 0.40 0.38 0.73 -14.25%
P/EPS 273.21 -6.63 -3.40 16.31 18.21 12.82 17.25 58.43%
EY 0.37 -15.08 -29.45 6.13 5.49 7.80 5.80 -36.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.35 0.38 0.46 0.47 0.77 -9.60%

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