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

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 20.76%
YoY- 17.43%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG'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 30/09/00 CAGR
Revenue 74,477 86,454 62,838 49,230 52,874 42,382 35,658 13.05%
PBT 1,686 3,188 3,773 3,503 2,739 1,496 843 12.24%
Tax 562 602 89 -350 -54 549 300 11.02%
NP 2,248 3,790 3,862 3,153 2,685 2,045 1,143 11.92%
-
NP to SH 2,241 3,790 3,862 3,153 2,685 2,045 901 16.39%
-
Tax Rate -33.33% -18.88% -2.36% 9.99% 1.97% -36.70% -35.59% -
Total Cost 72,229 82,664 58,976 46,077 50,189 40,337 34,515 13.09%
-
Net Worth 59,532 55,763 53,457 40,723 37,821 35,020 30,918 11.53%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 481 - - - - -
Div Payout % - - 12.47% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 59,532 55,763 53,457 40,723 37,821 35,020 30,918 11.53%
NOSH 48,400 48,072 48,159 19,209 19,198 19,136 19,324 16.52%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.02% 4.38% 6.15% 6.40% 5.08% 4.83% 3.21% -
ROE 3.76% 6.80% 7.22% 7.74% 7.10% 5.84% 2.91% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 153.88 179.84 130.48 256.28 275.41 221.47 184.52 -2.97%
EPS 4.63 7.88 8.02 16.41 13.99 10.69 4.66 -0.10%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.16 1.11 2.12 1.97 1.83 1.60 -4.28%
Adjusted Per Share Value based on latest NOSH - 19,209
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 117.32 136.19 98.99 77.55 83.29 66.76 56.17 13.05%
EPS 3.53 5.97 6.08 4.97 4.23 3.22 1.42 16.38%
DPS 0.00 0.00 0.76 0.00 0.00 0.00 0.00 -
NAPS 0.9378 0.8784 0.8421 0.6415 0.5958 0.5517 0.4871 11.53%
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 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.76 0.93 2.30 2.85 1.36 1.28 1.87 -
P/RPS 0.49 0.52 1.76 1.11 0.49 0.58 1.01 -11.35%
P/EPS 16.41 11.80 28.68 17.36 9.72 11.98 40.11 -13.83%
EY 6.09 8.48 3.49 5.76 10.28 8.35 2.49 16.06%
DY 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.80 2.07 1.34 0.69 0.70 1.17 -10.03%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/11/05 29/11/04 21/11/03 29/11/02 28/11/01 12/01/01 -
Price 0.90 0.73 2.29 4.92 1.31 1.42 1.80 -
P/RPS 0.58 0.41 1.76 1.92 0.48 0.64 0.98 -8.36%
P/EPS 19.44 9.26 28.56 29.97 9.37 13.29 38.61 -10.80%
EY 5.14 10.80 3.50 3.34 10.68 7.53 2.59 12.09%
DY 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.63 2.06 2.32 0.66 0.78 1.13 -7.02%

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