[BIG] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 6.5%
YoY- 12.3%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 83,947 72,207 56,872 46,650 52,895 37,326 25,780 21.73%
PBT 1,466 5,048 3,684 2,803 2,329 1,195 656 14.33%
Tax 477 541 184 -264 -68 694 73 36.71%
NP 1,943 5,589 3,868 2,539 2,261 1,889 729 17.74%
-
NP to SH 1,952 5,589 3,868 2,539 2,261 1,746 630 20.73%
-
Tax Rate -32.54% -10.72% -4.99% 9.42% 2.92% -58.08% -11.13% -
Total Cost 82,004 66,618 53,004 44,111 50,634 35,437 25,051 21.84%
-
Net Worth 55,123 56,213 39,913 39,027 36,596 34,178 33,350 8.73%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 55,123 56,213 39,913 39,027 36,596 34,178 33,350 8.73%
NOSH 45,182 48,045 36,956 19,225 19,261 19,201 19,166 15.35%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.31% 7.74% 6.80% 5.44% 4.27% 5.06% 2.83% -
ROE 3.54% 9.94% 9.69% 6.51% 6.18% 5.11% 1.89% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 185.79 150.29 153.89 242.65 274.62 194.39 134.50 5.52%
EPS 4.32 11.63 10.47 13.21 11.74 9.09 3.29 4.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.17 1.08 2.03 1.90 1.78 1.74 -5.74%
Adjusted Per Share Value based on latest NOSH - 19,225
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 132.24 113.74 89.59 73.49 83.32 58.80 40.61 21.73%
EPS 3.07 8.80 6.09 4.00 3.56 2.75 0.99 20.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8683 0.8855 0.6287 0.6148 0.5765 0.5384 0.5253 8.73%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.99 2.21 3.10 1.15 1.72 1.10 3.70 -
P/RPS 0.53 1.47 2.01 0.47 0.63 0.57 2.75 -23.98%
P/EPS 22.92 19.00 29.62 8.71 14.65 12.10 112.57 -23.29%
EY 4.36 5.26 3.38 11.48 6.82 8.27 0.89 30.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.89 2.87 0.57 0.91 0.62 2.13 -14.87%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 08/06/06 30/05/05 31/05/04 30/05/03 30/05/02 31/05/01 30/05/00 -
Price 0.79 1.73 2.74 1.34 1.70 1.05 2.81 -
P/RPS 0.43 1.15 1.78 0.55 0.62 0.54 2.09 -23.15%
P/EPS 18.29 14.87 26.18 10.15 14.48 11.55 85.49 -22.65%
EY 5.47 6.72 3.82 9.86 6.91 8.66 1.17 29.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.48 2.54 0.66 0.89 0.59 1.61 -14.02%

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