[BIG] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 10.08%
YoY- 124.2%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 97,724 99,563 99,908 98,604 96,260 92,693 81,445 12.90%
PBT 4,968 1,644 4,020 3,154 3,024 -3,235 -4,674 -
Tax -164 -4,189 -1,376 -358 -484 -3,309 -2,605 -84.14%
NP 4,804 -2,545 2,644 2,796 2,540 -6,544 -7,280 -
-
NP to SH 4,804 -2,545 2,644 2,796 2,540 -6,544 -7,280 -
-
Tax Rate 3.30% 254.81% 34.23% 11.35% 16.01% - - -
Total Cost 92,920 102,108 97,264 95,808 93,720 99,237 88,725 3.12%
-
Net Worth 44,725 43,763 48,092 47,611 47,130 46,164 47,143 -3.44%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 44,725 43,763 48,092 47,611 47,130 46,164 47,143 -3.44%
NOSH 48,092 48,092 48,092 48,092 48,092 48,087 48,105 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.92% -2.56% 2.65% 2.84% 2.64% -7.06% -8.94% -
ROE 10.74% -5.82% 5.50% 5.87% 5.39% -14.18% -15.44% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 203.20 207.03 207.74 205.03 200.16 192.76 169.30 12.92%
EPS 10.00 -5.29 5.49 5.82 5.28 -13.61 -15.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 1.00 0.99 0.98 0.96 0.98 -3.42%
Adjusted Per Share Value based on latest NOSH - 48,092
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 153.94 156.84 157.38 155.33 151.63 146.02 128.30 12.90%
EPS 7.57 -4.01 4.16 4.40 4.00 -10.31 -11.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7045 0.6894 0.7576 0.75 0.7424 0.7272 0.7426 -3.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.255 0.28 0.25 0.26 0.27 0.26 0.22 -
P/RPS 0.13 0.14 0.12 0.13 0.13 0.13 0.13 0.00%
P/EPS 2.55 -5.29 4.55 4.47 5.11 -1.91 -1.45 -
EY 39.17 -18.90 21.99 22.36 19.56 -52.34 -68.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.25 0.26 0.28 0.27 0.22 14.61%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 16/11/12 27/08/12 28/05/12 29/02/12 24/11/11 -
Price 0.41 0.285 0.25 0.25 0.25 0.28 0.28 -
P/RPS 0.20 0.14 0.12 0.12 0.12 0.15 0.17 11.43%
P/EPS 4.10 -5.39 4.55 4.30 4.73 -2.06 -1.85 -
EY 24.36 -18.57 21.99 23.26 21.13 -48.60 -54.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.31 0.25 0.25 0.26 0.29 0.29 32.00%

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