[BANENG] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -36.88%
YoY- -50.72%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 103,121 104,258 78,867 85,805 84,724 54,748 82,446 3.79%
PBT 961 2,734 1,203 1,004 2,261 5,645 4,753 -23.37%
Tax -345 -390 36 -109 -445 -1,589 -425 -3.41%
NP 616 2,344 1,239 895 1,816 4,056 4,328 -27.73%
-
NP to SH 1,780 3,007 1,248 895 1,816 4,056 4,328 -13.75%
-
Tax Rate 35.90% 14.26% -2.99% 10.86% 19.68% 28.15% 8.94% -
Total Cost 102,505 101,914 77,628 84,910 82,908 50,692 78,118 4.63%
-
Net Worth 140,242 152,450 142,800 145,963 143,841 136,199 101,955 5.45%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 140,242 152,450 142,800 145,963 143,841 136,199 101,955 5.45%
NOSH 59,932 60,019 60,000 60,067 59,933 59,999 50,977 2.73%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.60% 2.25% 1.57% 1.04% 2.14% 7.41% 5.25% -
ROE 1.27% 1.97% 0.87% 0.61% 1.26% 2.98% 4.25% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 172.06 173.71 131.44 142.85 141.36 91.25 161.73 1.03%
EPS 2.97 5.01 2.08 1.49 3.03 6.76 8.49 -16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.54 2.38 2.43 2.40 2.27 2.00 2.65%
Adjusted Per Share Value based on latest NOSH - 60,067
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 171.87 173.76 131.44 143.01 141.21 91.25 137.41 3.79%
EPS 2.97 5.01 2.08 1.49 3.03 6.76 7.21 -13.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3374 2.5408 2.38 2.4327 2.3974 2.27 1.6993 5.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.55 0.31 0.38 1.10 2.55 3.26 0.00 -
P/RPS 0.32 0.18 0.29 0.77 1.80 3.57 0.00 -
P/EPS 18.52 6.19 18.27 73.83 84.16 48.22 0.00 -
EY 5.40 16.16 5.47 1.35 1.19 2.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.12 0.16 0.45 1.06 1.44 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 28/11/06 28/11/05 29/11/04 27/11/03 26/11/02 21/03/02 -
Price 0.46 0.38 0.34 1.18 2.54 3.42 0.00 -
P/RPS 0.27 0.22 0.26 0.83 1.80 3.75 0.00 -
P/EPS 15.49 7.58 16.35 79.19 83.83 50.59 0.00 -
EY 6.46 13.18 6.12 1.26 1.19 1.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.14 0.49 1.06 1.51 0.00 -

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