[BGYEAR] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -1.7%
YoY- -9.32%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR'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 30/09/02 CAGR
Revenue 363,465 279,182 277,652 287,970 258,219 220,635 203,030 8.66%
PBT -23,608 -6,323 6,669 12,832 13,524 10,690 6,810 -
Tax 112 -1,525 -3,018 -4,492 -4,493 -3,135 -1,847 -
NP -23,496 -7,848 3,651 8,340 9,031 7,555 4,963 -
-
NP to SH -23,252 -7,974 3,158 7,991 8,812 7,555 4,963 -
-
Tax Rate - - 45.25% 35.01% 33.22% 29.33% 27.12% -
Total Cost 386,961 287,030 274,001 279,630 249,188 213,080 198,067 10.03%
-
Net Worth 86,935 110,991 120,910 119,331 110,046 106,407 69,999 3.14%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Div - - 2,316 - - - 1,749 -
Div Payout % - - 73.36% - - - 35.26% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Net Worth 86,935 110,991 120,910 119,331 110,046 106,407 69,999 3.14%
NOSH 46,242 46,246 46,325 46,252 46,238 46,263 34,999 4.05%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
NP Margin -6.46% -2.81% 1.31% 2.90% 3.50% 3.42% 2.44% -
ROE -26.75% -7.18% 2.61% 6.70% 8.01% 7.10% 7.09% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 786.00 603.68 599.35 622.60 558.45 476.90 580.09 4.43%
EPS -50.28 -17.24 6.82 17.28 19.06 16.33 14.18 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.88 2.40 2.61 2.58 2.38 2.30 2.00 -0.87%
Adjusted Per Share Value based on latest NOSH - 46,252
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 715.01 549.21 546.20 566.50 507.97 434.04 399.40 8.66%
EPS -45.74 -15.69 6.21 15.72 17.34 14.86 9.76 -
DPS 0.00 0.00 4.56 0.00 0.00 0.00 3.44 -
NAPS 1.7102 2.1834 2.3786 2.3475 2.1649 2.0933 1.377 3.14%
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 30/09/02 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 -
Price 0.62 0.80 1.20 1.25 1.48 1.50 2.05 -
P/RPS 0.08 0.13 0.20 0.20 0.27 0.31 0.35 -18.99%
P/EPS -1.23 -4.64 17.60 7.24 7.77 9.19 14.46 -
EY -81.10 -21.55 5.68 13.82 12.88 10.89 6.92 -
DY 0.00 0.00 4.17 0.00 0.00 0.00 2.44 -
P/NAPS 0.33 0.33 0.46 0.48 0.62 0.65 1.03 -14.99%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 25/11/09 28/11/08 29/11/07 27/11/06 24/11/05 25/11/04 29/11/02 -
Price 0.66 0.65 1.12 1.16 1.50 1.67 2.29 -
P/RPS 0.08 0.11 0.19 0.19 0.27 0.35 0.39 -20.23%
P/EPS -1.31 -3.77 16.43 6.71 7.87 10.23 16.15 -
EY -76.19 -26.53 6.09 14.89 12.71 9.78 6.19 -
DY 0.00 0.00 4.46 0.00 0.00 0.00 2.18 -
P/NAPS 0.35 0.27 0.43 0.45 0.63 0.73 1.15 -15.61%

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