[BGYEAR] YoY 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- 108.01%
YoY- 111.19%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 51,693 38,107 59,270 73,407 69,268 66,715 58,163 -1.94%
PBT -4,775 -1,570 -79 500 -4,454 1,928 1,514 -
Tax 40 -44 -22 31 92 -530 -744 -
NP -4,735 -1,614 -101 531 -4,362 1,398 770 -
-
NP to SH -4,735 -1,614 -163 486 -4,345 1,388 740 -
-
Tax Rate - - - -6.20% - 27.49% 49.14% -
Total Cost 56,428 39,721 59,371 72,876 73,630 65,317 57,393 -0.28%
-
Net Worth -67,642 63,134 84,760 87,480 106,889 122,144 119,787 -
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 -67,642 63,134 84,760 87,480 106,889 122,144 119,787 -
NOSH 50,859 50,914 46,571 46,285 46,272 46,266 46,249 1.59%
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 -9.16% -4.24% -0.17% 0.72% -6.30% 2.10% 1.32% -
ROE 0.00% -2.56% -0.19% 0.56% -4.06% 1.14% 0.62% -
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 101.64 74.84 127.27 158.60 149.70 144.20 125.76 -3.48%
EPS -9.31 -3.17 -0.35 1.05 -9.39 3.00 1.60 -
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 101.69 74.96 116.60 144.41 136.26 131.24 114.42 -1.94%
EPS -9.31 -3.18 -0.32 0.96 -8.55 2.73 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.3307 1.242 1.6674 1.7209 2.1027 2.4028 2.3565 -
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 0.10 0.77 0.67 0.47 0.34 0.80 1.03 -32.18%
P/EPS -1.07 -18.30 -242.86 71.43 -5.43 38.33 80.63 -
EY -93.10 -5.47 -0.41 1.40 -18.41 2.61 1.24 -
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 0.17 0.80 0.60 0.50 0.55 0.69 0.95 -24.91%
P/EPS -1.83 -18.93 -218.57 76.19 -8.73 33.33 75.00 -
EY -54.76 -5.28 -0.46 1.31 -11.45 3.00 1.33 -
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