[BIG] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 23.82%
YoY- 63.76%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 75,093 86,993 65,826 52,952 46,128 52,164 35,368 13.36%
PBT 226 2,194 4,105 3,698 2,662 2,440 997 -21.90%
Tax -15 483 519 206 -278 -65 709 -
NP 211 2,677 4,624 3,904 2,384 2,375 1,706 -29.40%
-
NP to SH 193 2,686 4,624 3,904 2,384 2,375 1,563 -29.42%
-
Tax Rate 6.64% -22.01% -12.64% -5.57% 10.44% 2.66% -71.11% -
Total Cost 74,882 84,316 61,202 49,048 43,744 49,789 33,662 14.24%
-
Net Worth 58,080 47,708 48,145 39,771 38,510 19,235 33,749 9.46%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 58,080 47,708 48,145 39,771 38,510 19,235 33,749 9.46%
NOSH 48,000 47,708 48,145 19,213 19,255 19,235 19,285 16.40%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.28% 3.08% 7.02% 7.37% 5.17% 4.55% 4.82% -
ROE 0.33% 5.63% 9.60% 9.82% 6.19% 12.35% 4.63% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 156.44 182.34 136.72 275.60 239.56 271.18 183.39 -2.61%
EPS 0.40 5.63 9.60 20.32 12.38 12.35 8.10 -39.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.00 1.00 2.07 2.00 1.00 1.75 -5.96%
Adjusted Per Share Value based on latest NOSH - 19,213
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 118.18 136.91 103.59 83.33 72.59 82.09 55.66 13.36%
EPS 0.30 4.23 7.28 6.14 3.75 3.74 2.46 -29.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.914 0.7508 0.7577 0.6259 0.6061 0.3027 0.5311 9.46%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.83 0.74 2.30 4.66 1.23 1.50 1.70 -
P/RPS 0.53 0.41 1.68 1.69 0.51 0.55 0.93 -8.94%
P/EPS 206.42 13.14 23.95 22.93 9.93 12.15 20.98 46.35%
EY 0.48 7.61 4.18 4.36 10.07 8.23 4.77 -31.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 2.30 2.25 0.62 1.50 0.97 -5.51%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 27/02/04 28/02/03 26/02/02 02/03/01 -
Price 0.88 0.89 2.25 3.18 1.25 1.60 1.43 -
P/RPS 0.56 0.49 1.65 1.15 0.52 0.59 0.78 -5.37%
P/EPS 218.86 15.81 23.43 15.65 10.10 12.96 17.64 52.12%
EY 0.46 6.33 4.27 6.39 9.90 7.72 5.67 -34.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.89 2.25 1.54 0.63 1.60 0.82 -1.91%

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