[BGYEAR] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -37.47%
YoY- 69.94%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 609 3,834 31,642 47,061 67,231 91,324 68,233 -54.43%
PBT -1,123 -758 -21,674 -5,204 -839 -4,854 1,346 -
Tax 0 -97 19 31 0 39 -345 -
NP -1,123 -855 -21,655 -5,173 -839 -4,815 1,001 -
-
NP to SH 3,535 -6,509 -21,655 -5,205 -909 -4,717 979 23.84%
-
Tax Rate - - - - - - 25.63% -
Total Cost 1,732 4,689 53,297 52,234 68,070 96,139 67,232 -45.63%
-
Net Worth -93,079 -74,301 41,213 79,116 86,726 101,276 121,451 -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth -93,079 -74,301 41,213 79,116 86,726 101,276 121,451 -
NOSH 50,863 50,891 50,881 46,266 46,377 46,245 46,179 1.62%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -184.40% -22.30% -68.44% -10.99% -1.25% -5.27% 1.47% -
ROE 0.00% 0.00% -52.54% -6.58% -1.05% -4.66% 0.81% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1.20 7.53 62.19 101.72 144.96 197.48 147.76 -55.14%
EPS 6.95 -12.79 -42.56 -11.25 -1.96 -10.20 2.12 21.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.83 -1.46 0.81 1.71 1.87 2.19 2.63 -
Adjusted Per Share Value based on latest NOSH - 50,891
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1.20 7.54 62.25 92.58 132.26 179.65 134.23 -54.42%
EPS 6.95 -12.80 -42.60 -10.24 -1.79 -9.28 1.93 23.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.8311 -1.4617 0.8108 1.5564 1.7061 1.9923 2.3892 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.17 0.145 0.57 0.67 0.71 0.78 1.07 -
P/RPS 14.20 1.92 0.92 0.66 0.49 0.39 0.72 64.33%
P/EPS 2.45 -1.13 -1.34 -5.96 -36.22 -7.65 50.47 -39.58%
EY 40.88 -88.21 -74.67 -16.79 -2.76 -13.08 1.98 65.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.70 0.39 0.38 0.36 0.41 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 27/05/13 28/05/12 25/05/11 25/05/10 27/05/09 28/05/08 -
Price 0.17 0.17 0.44 0.80 0.73 0.65 1.00 -
P/RPS 14.20 2.26 0.71 0.79 0.50 0.33 0.68 65.90%
P/EPS 2.45 -1.33 -1.03 -7.11 -37.24 -6.37 47.17 -38.90%
EY 40.88 -75.24 -96.73 -14.06 -2.68 -15.69 2.12 63.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.54 0.47 0.39 0.30 0.38 -

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