[BGYEAR] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 3.16%
YoY- -191.6%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 170,800 165,826 301,838 363,465 279,182 277,652 287,970 -8.33%
PBT -75,985 -16,305 -2,655 -23,608 -6,323 6,669 12,832 -
Tax 133 -97 69 112 -1,525 -3,018 -4,492 -
NP -75,852 -16,402 -2,586 -23,496 -7,848 3,651 8,340 -
-
NP to SH -127,474 -21,249 -2,667 -23,252 -7,974 3,158 7,991 -
-
Tax Rate - - - - - 45.25% 35.01% -
Total Cost 246,652 182,228 304,424 386,961 287,030 274,001 279,630 -2.06%
-
Net Worth -63,092 64,528 84,066 86,935 110,991 120,910 119,331 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 2,316 - -
Div Payout % - - - - - 73.36% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth -63,092 64,528 84,066 86,935 110,991 120,910 119,331 -
NOSH 50,880 50,809 46,190 46,242 46,246 46,325 46,252 1.60%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -44.41% -9.89% -0.86% -6.46% -2.81% 1.31% 2.90% -
ROE 0.00% -32.93% -3.17% -26.75% -7.18% 2.61% 6.70% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 335.69 326.37 653.46 786.00 603.68 599.35 622.60 -9.77%
EPS -250.53 -41.82 -5.77 -50.28 -17.24 6.82 17.28 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS -1.24 1.27 1.82 1.88 2.40 2.61 2.58 -
Adjusted Per Share Value based on latest NOSH - 46,242
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 336.00 326.22 593.78 715.01 549.21 546.20 566.50 -8.33%
EPS -250.77 -41.80 -5.25 -45.74 -15.69 6.21 15.72 -
DPS 0.00 0.00 0.00 0.00 0.00 4.56 0.00 -
NAPS -1.2412 1.2694 1.6538 1.7102 2.1834 2.3786 2.3475 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.43 0.67 0.72 0.62 0.80 1.20 1.25 -
P/RPS 0.13 0.21 0.11 0.08 0.13 0.20 0.20 -6.92%
P/EPS -0.17 -1.60 -12.47 -1.23 -4.64 17.60 7.24 -
EY -582.64 -62.42 -8.02 -81.10 -21.55 5.68 13.82 -
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.00 0.53 0.40 0.33 0.33 0.46 0.48 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 29/11/10 25/11/09 28/11/08 29/11/07 27/11/06 -
Price 0.16 0.68 0.89 0.66 0.65 1.12 1.16 -
P/RPS 0.05 0.21 0.14 0.08 0.11 0.19 0.19 -19.93%
P/EPS -0.06 -1.63 -15.41 -1.31 -3.77 16.43 6.71 -
EY -1,565.84 -61.50 -6.49 -76.19 -26.53 6.09 14.89 -
DY 0.00 0.00 0.00 0.00 0.00 4.46 0.00 -
P/NAPS 0.00 0.54 0.49 0.35 0.27 0.43 0.45 -

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