[BANENG] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 57.77%
YoY- 93.71%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 248,727 286,420 349,606 370,235 361,427 250,332 320,333 -4.12%
PBT -60,973 -19,058 2,305 3,185 2,892 1,568 11,110 -
Tax -470 3,160 -869 -843 -62 -1,987 -795 -8.38%
NP -61,443 -15,898 1,436 2,342 2,830 -419 10,315 -
-
NP to SH -48,049 -12,266 3,745 4,804 2,480 -74 10,459 -
-
Tax Rate - - 37.70% 26.47% 2.14% 126.72% 7.16% -
Total Cost 310,170 302,318 348,170 367,893 358,597 250,751 310,018 0.00%
-
Net Worth 75,616 112,881 140,242 152,450 142,800 145,963 143,841 -10.15%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - 2,998 -
Div Payout % - - - - - - 28.67% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 75,616 112,881 140,242 152,450 142,800 145,963 143,841 -10.15%
NOSH 60,012 51,543 59,932 60,019 60,000 60,067 59,933 0.02%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -24.70% -5.55% 0.41% 0.63% 0.78% -0.17% 3.22% -
ROE -63.54% -10.87% 2.67% 3.15% 1.74% -0.05% 7.27% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 414.46 555.68 583.33 616.85 602.38 416.75 534.48 -4.14%
EPS -80.06 -23.80 6.25 8.00 4.13 -0.12 17.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.26 2.19 2.34 2.54 2.38 2.43 2.40 -10.17%
Adjusted Per Share Value based on latest NOSH - 60,019
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 414.54 477.37 582.68 617.06 602.38 417.22 533.89 -4.12%
EPS -80.08 -20.44 6.24 8.01 4.13 -0.12 17.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.2603 1.8814 2.3374 2.5408 2.38 2.4327 2.3974 -10.15%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.17 0.42 0.55 0.31 0.38 1.10 2.55 -
P/RPS 0.04 0.08 0.09 0.05 0.06 0.26 0.48 -33.88%
P/EPS -0.21 -1.76 8.80 3.87 9.19 -892.89 14.61 -
EY -470.97 -56.66 11.36 25.82 10.88 -0.11 6.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
P/NAPS 0.13 0.19 0.24 0.12 0.16 0.45 1.06 -29.49%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 28/11/08 30/11/07 28/11/06 28/11/05 29/11/04 27/11/03 -
Price 0.16 0.19 0.46 0.38 0.34 1.18 2.54 -
P/RPS 0.04 0.03 0.08 0.06 0.06 0.28 0.48 -33.88%
P/EPS -0.20 -0.80 7.36 4.75 8.23 -957.83 14.56 -
EY -500.40 -125.25 13.58 21.06 12.16 -0.10 6.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.97 -
P/NAPS 0.13 0.09 0.20 0.15 0.14 0.49 1.06 -29.49%

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