[BGYEAR] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 16.0%
YoY- 75.58%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 3,834 184,386 144,663 287,701 367,604 281,735 286,204 -51.23%
PBT -26,252 -79,190 -17,796 -3,234 -18,654 -12,705 7,083 -
Tax 17 217 -119 16 51 -903 -2,804 -
NP -26,235 -78,973 -17,915 -3,218 -18,603 -13,608 4,279 -
-
NP to SH -31,889 -130,595 -22,700 -3,316 -18,421 -13,707 3,806 -
-
Tax Rate - - - - - - 39.59% -
Total Cost 30,069 263,359 162,578 290,919 386,207 295,343 281,925 -31.11%
-
Net Worth -96,511 -67,642 63,134 84,760 87,480 106,889 122,144 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 2,316 -
Div Payout % - - - - - - 60.87% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth -96,511 -67,642 63,134 84,760 87,480 106,889 122,144 -
NOSH 50,795 50,859 50,914 46,571 46,285 46,272 46,266 1.56%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -684.27% -42.83% -12.38% -1.12% -5.06% -4.83% 1.50% -
ROE 0.00% 0.00% -35.96% -3.91% -21.06% -12.82% 3.12% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.55 362.54 284.13 617.76 794.21 608.86 618.60 -51.98%
EPS -62.78 -256.78 -44.58 -7.12 -39.80 -29.62 8.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS -1.90 -1.33 1.24 1.82 1.89 2.31 2.64 -
Adjusted Per Share Value based on latest NOSH - 50,795
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.54 362.73 284.58 565.97 723.16 554.23 563.02 -51.23%
EPS -62.73 -256.91 -44.66 -6.52 -36.24 -26.96 7.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.56 -
NAPS -1.8986 -1.3307 1.242 1.6674 1.7209 2.1027 2.4028 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.165 0.10 0.58 0.85 0.75 0.51 1.15 -
P/RPS 2.19 0.03 0.20 0.14 0.09 0.08 0.19 50.24%
P/EPS -0.26 -0.04 -1.30 -11.94 -1.88 -1.72 13.98 -
EY -380.48 -2,567.77 -76.87 -8.38 -53.06 -58.08 7.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
P/NAPS 0.00 0.00 0.47 0.47 0.40 0.22 0.44 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 25/02/13 28/02/12 23/02/11 25/02/10 25/02/09 28/02/08 -
Price 0.19 0.17 0.60 0.765 0.80 0.82 1.00 -
P/RPS 2.52 0.05 0.21 0.12 0.10 0.13 0.16 58.25%
P/EPS -0.30 -0.07 -1.35 -10.74 -2.01 -2.77 12.16 -
EY -330.42 -1,510.45 -74.31 -9.31 -49.75 -36.12 8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.00 0.00 0.48 0.42 0.42 0.35 0.38 -

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