[BIG] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 580.0%
YoY- 18.2%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 87,096 65,826 63,844 58,956 15,393 53,153 50,662 43.46%
PBT 5,900 4,107 3,621 3,512 532 3,687 3,518 41.11%
Tax 0 519 -261 -44 -22 202 -105 -
NP 5,900 4,626 3,360 3,468 510 3,889 3,413 43.99%
-
NP to SH 5,900 4,626 3,360 3,468 510 3,889 3,413 43.99%
-
Tax Rate 0.00% -12.64% 7.21% 1.25% 4.14% -5.48% 2.98% -
Total Cost 81,196 61,200 60,484 55,488 14,883 49,264 47,249 43.42%
-
Net Worth 56,213 52,999 49,246 53,316 39,913 39,779 40,744 23.90%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 452 591 - - - - -
Div Payout % - 9.79% 17.61% - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 56,213 52,999 49,246 53,316 39,913 39,779 40,744 23.90%
NOSH 48,045 45,298 44,366 48,033 36,956 19,217 19,219 84.09%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.77% 7.03% 5.26% 5.88% 3.31% 7.32% 6.74% -
ROE 10.50% 8.73% 6.82% 6.50% 1.28% 9.78% 8.38% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 181.28 145.32 143.90 122.74 41.65 276.59 263.60 -22.07%
EPS 12.28 9.76 7.57 7.22 1.38 20.24 17.76 -21.78%
DPS 0.00 1.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.11 1.11 1.08 2.07 2.12 -32.69%
Adjusted Per Share Value based on latest NOSH - 48,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 137.07 103.59 100.47 92.78 24.22 83.65 79.73 43.46%
EPS 9.29 7.28 5.29 5.46 0.80 6.12 5.37 44.06%
DPS 0.00 0.71 0.93 0.00 0.00 0.00 0.00 -
NAPS 0.8847 0.8341 0.775 0.8391 0.6281 0.626 0.6412 23.91%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.21 2.30 2.30 2.75 3.10 4.66 2.85 -
P/RPS 1.22 1.58 1.60 2.24 7.44 1.68 1.08 8.45%
P/EPS 18.00 22.52 30.37 38.09 224.64 23.03 16.05 7.93%
EY 5.56 4.44 3.29 2.63 0.45 4.34 6.23 -7.29%
DY 0.00 0.43 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.97 2.07 2.48 2.87 2.25 1.34 25.74%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 25/02/05 29/11/04 30/08/04 31/05/04 27/02/04 21/11/03 -
Price 1.73 2.25 2.29 2.66 2.74 3.18 4.92 -
P/RPS 0.95 1.55 1.59 2.17 6.58 1.15 1.87 -36.30%
P/EPS 14.09 22.03 30.24 36.84 198.55 15.71 27.70 -36.25%
EY 7.10 4.54 3.31 2.71 0.50 6.36 3.61 56.91%
DY 0.00 0.44 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.92 2.06 2.40 2.54 1.54 2.32 -25.87%

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