[BANENG] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -17.64%
YoY- -39.49%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 370,235 361,427 250,332 320,333 318,110 0 -
PBT 3,185 2,892 1,568 11,110 21,663 0 -
Tax -843 -62 -1,987 -795 -4,378 0 -
NP 2,342 2,830 -419 10,315 17,285 0 -
-
NP to SH 4,804 2,480 -74 10,459 17,285 0 -
-
Tax Rate 26.47% 2.14% 126.72% 7.16% 20.21% - -
Total Cost 367,893 358,597 250,751 310,018 300,825 0 -
-
Net Worth 152,450 142,800 145,963 143,841 136,199 101,955 8.37%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 2,998 - - -
Div Payout % - - - 28.67% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 152,450 142,800 145,963 143,841 136,199 101,955 8.37%
NOSH 60,019 60,000 60,067 59,933 59,999 50,977 3.31%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.63% 0.78% -0.17% 3.22% 5.43% 0.00% -
ROE 3.15% 1.74% -0.05% 7.27% 12.69% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 616.85 602.38 416.75 534.48 530.18 0.00 -
EPS 8.00 4.13 -0.12 17.45 28.81 0.00 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.54 2.38 2.43 2.40 2.27 2.00 4.89%
Adjusted Per Share Value based on latest NOSH - 59,933
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 617.06 602.38 417.22 533.89 530.18 0.00 -
EPS 8.01 4.13 -0.12 17.43 28.81 0.00 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.5408 2.38 2.4327 2.3974 2.27 1.6993 8.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.31 0.38 1.10 2.55 3.26 0.00 -
P/RPS 0.05 0.06 0.26 0.48 0.61 0.00 -
P/EPS 3.87 9.19 -892.89 14.61 11.32 0.00 -
EY 25.82 10.88 -0.11 6.84 8.84 0.00 -
DY 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.12 0.16 0.45 1.06 1.44 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/06 28/11/05 29/11/04 27/11/03 26/11/02 - -
Price 0.38 0.34 1.18 2.54 3.42 0.00 -
P/RPS 0.06 0.06 0.28 0.48 0.65 0.00 -
P/EPS 4.75 8.23 -957.83 14.56 11.87 0.00 -
EY 21.06 12.16 -0.10 6.87 8.42 0.00 -
DY 0.00 0.00 0.00 1.97 0.00 0.00 -
P/NAPS 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