[BGYEAR] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 8.01%
YoY- 50.04%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 80,220 68,407 122,016 172,999 139,159 134,197 137,108 -8.53%
PBT -43,640 -3,028 203 -5,514 10,888 4,365 4,811 -
Tax 0 -217 -43 0 -22,040 -1,467 -1,658 -
NP -43,640 -3,245 160 -5,514 -11,152 2,898 3,153 -
-
NP to SH -95,262 -3,245 128 -5,581 -11,171 2,838 3,048 -
-
Tax Rate - - 21.18% - 202.42% 33.61% 34.46% -
Total Cost 123,860 71,652 121,856 178,513 150,311 131,299 133,955 -1.29%
-
Net Worth -67,669 63,068 83,200 87,463 106,853 122,223 119,792 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -67,669 63,068 83,200 87,463 106,853 122,223 119,792 -
NOSH 50,879 50,862 45,714 46,276 46,256 46,296 46,251 1.60%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -54.40% -4.74% 0.13% -3.19% -8.01% 2.16% 2.30% -
ROE 0.00% -5.15% 0.15% -6.38% -10.45% 2.32% 2.54% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 157.67 134.50 266.91 373.83 300.84 289.86 296.44 -9.97%
EPS -187.23 -6.38 0.28 -12.06 -24.15 6.13 6.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.33 1.24 1.82 1.89 2.31 2.64 2.59 -
Adjusted Per Share Value based on latest NOSH - 46,285
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 157.81 134.57 240.03 340.33 273.76 263.99 269.72 -8.53%
EPS -187.40 -6.38 0.25 -10.98 -21.98 5.58 6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.3312 1.2407 1.6367 1.7206 2.102 2.4044 2.3566 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.58 0.85 0.75 0.51 1.15 1.29 -
P/RPS 0.06 0.43 0.32 0.20 0.17 0.40 0.44 -28.23%
P/EPS -0.05 -9.09 303.57 -6.22 -2.11 18.76 19.58 -
EY -1,872.30 -11.00 0.33 -16.08 -47.35 5.33 5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.47 0.47 0.40 0.22 0.44 0.50 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 28/02/12 23/02/11 25/02/10 25/02/09 28/02/08 28/02/07 -
Price 0.17 0.60 0.765 0.80 0.82 1.00 1.20 -
P/RPS 0.11 0.45 0.29 0.21 0.27 0.34 0.40 -19.34%
P/EPS -0.09 -9.40 273.21 -6.63 -3.40 16.31 18.21 -
EY -1,101.35 -10.63 0.37 -15.08 -29.45 6.13 5.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.48 0.42 0.42 0.35 0.38 0.46 -

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