[BIG] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 138.81%
YoY- 112.36%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 99,563 99,908 98,604 96,260 92,693 81,445 81,366 14.33%
PBT 1,644 4,020 3,154 3,024 -3,235 -4,674 -7,812 -
Tax -4,189 -1,376 -358 -484 -3,309 -2,605 -3,744 7.73%
NP -2,545 2,644 2,796 2,540 -6,544 -7,280 -11,556 -63.36%
-
NP to SH -2,545 2,644 2,796 2,540 -6,544 -7,280 -11,556 -63.36%
-
Tax Rate 254.81% 34.23% 11.35% 16.01% - - - -
Total Cost 102,108 97,264 95,808 93,720 99,237 88,725 92,922 6.45%
-
Net Worth 43,763 48,092 47,611 47,130 46,164 47,143 47,147 -4.82%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 43,763 48,092 47,611 47,130 46,164 47,143 47,147 -4.82%
NOSH 48,092 48,092 48,092 48,092 48,087 48,105 48,109 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.56% 2.65% 2.84% 2.64% -7.06% -8.94% -14.20% -
ROE -5.82% 5.50% 5.87% 5.39% -14.18% -15.44% -24.51% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 207.03 207.74 205.03 200.16 192.76 169.30 169.13 14.36%
EPS -5.29 5.49 5.82 5.28 -13.61 -15.13 -24.02 -63.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 1.00 0.99 0.98 0.96 0.98 0.98 -4.79%
Adjusted Per Share Value based on latest NOSH - 48,092
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 156.69 157.23 155.18 151.49 145.88 128.17 128.05 14.33%
EPS -4.01 4.16 4.40 4.00 -10.30 -11.46 -18.19 -63.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6887 0.7568 0.7493 0.7417 0.7265 0.7419 0.742 -4.82%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.25 0.26 0.27 0.26 0.22 0.23 -
P/RPS 0.14 0.12 0.13 0.13 0.13 0.13 0.14 0.00%
P/EPS -5.29 4.55 4.47 5.11 -1.91 -1.45 -0.96 210.36%
EY -18.90 21.99 22.36 19.56 -52.34 -68.79 -104.43 -67.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.26 0.28 0.27 0.22 0.23 21.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 16/11/12 27/08/12 28/05/12 29/02/12 24/11/11 23/08/11 -
Price 0.285 0.25 0.25 0.25 0.28 0.28 0.25 -
P/RPS 0.14 0.12 0.12 0.12 0.15 0.17 0.15 -4.47%
P/EPS -5.39 4.55 4.30 4.73 -2.06 -1.85 -1.04 197.99%
EY -18.57 21.99 23.26 21.13 -48.60 -54.05 -96.08 -66.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.25 0.26 0.29 0.29 0.26 12.38%

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