[BANENG] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -62.5%
YoY- 132.39%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 71,736 51,405 80,613 102,441 110,737 54,355 102,105 -5.70%
PBT -28,712 -7,594 377 -981 -1,216 -2,508 3,354 -
Tax -470 3,509 -507 -433 274 -851 718 -
NP -29,182 -4,085 -130 -1,414 -942 -3,359 4,072 -
-
NP to SH -22,882 -3,822 504 468 -1,445 -3,359 4,072 -
-
Tax Rate - - 134.48% - - - -21.41% -
Total Cost 100,918 55,490 80,743 103,855 111,679 57,714 98,033 0.48%
-
Net Worth 83,737 136,200 151,579 134,400 223,652 141,557 140,930 -8.30%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - 2,998 -
Div Payout % - - - - - - 73.64% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 83,737 136,200 151,579 134,400 223,652 141,557 140,930 -8.30%
NOSH 47,043 60,000 59,913 60,000 92,038 59,982 59,970 -3.96%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -40.68% -7.95% -0.16% -1.38% -0.85% -6.18% 3.99% -
ROE -27.33% -2.81% 0.33% 0.35% -0.65% -2.37% 2.89% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 152.49 85.67 134.55 170.74 120.32 90.62 170.26 -1.81%
EPS -48.64 -6.37 0.84 0.78 -1.57 -5.60 6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.78 2.27 2.53 2.24 2.43 2.36 2.35 -4.52%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 119.56 85.67 134.36 170.74 184.56 90.59 170.18 -5.70%
EPS -38.14 -6.37 0.84 0.78 -2.41 -5.60 6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.3956 2.27 2.5263 2.24 3.7275 2.3593 2.3488 -8.30%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.16 0.44 0.38 0.29 1.05 2.42 3.36 -
P/RPS 0.10 0.51 0.28 0.17 0.87 2.67 1.97 -39.12%
P/EPS -0.33 -6.91 45.17 37.18 -66.88 -43.21 49.48 -
EY -304.00 -14.48 2.21 2.69 -1.50 -2.31 2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
P/NAPS 0.09 0.19 0.15 0.13 0.43 1.03 1.43 -36.90%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 26/02/07 06/03/06 28/02/05 27/02/04 25/02/03 -
Price 0.14 0.30 0.58 0.33 1.03 2.13 3.10 -
P/RPS 0.09 0.35 0.43 0.19 0.86 2.35 1.82 -39.38%
P/EPS -0.29 -4.71 68.95 42.31 -65.61 -38.04 45.66 -
EY -347.43 -21.23 1.45 2.36 -1.52 -2.63 2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 0.08 0.13 0.23 0.15 0.42 0.90 1.32 -37.29%

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