[BIG] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
16-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 41.85%
YoY- 136.32%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 48,753 24,431 99,563 74,931 49,302 24,065 92,693 -34.86%
PBT 1,995 1,242 1,644 3,015 1,577 756 -3,235 -
Tax -173 -41 -4,189 -1,032 -179 -121 -3,309 -86.04%
NP 1,822 1,201 -2,545 1,983 1,398 635 -6,544 -
-
NP to SH 1,822 1,201 -2,545 1,983 1,398 635 -6,544 -
-
Tax Rate 8.67% 3.30% 254.81% 34.23% 11.35% 16.01% - -
Total Cost 46,931 23,230 102,108 72,948 47,904 23,430 99,237 -39.32%
-
Net Worth 45,687 44,725 43,763 48,092 47,611 47,130 46,164 -0.69%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 45,687 44,725 43,763 48,092 47,611 47,130 46,164 -0.69%
NOSH 48,092 48,092 48,092 48,092 48,092 48,092 48,087 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.74% 4.92% -2.56% 2.65% 2.84% 2.64% -7.06% -
ROE 3.99% 2.69% -5.82% 4.12% 2.94% 1.35% -14.18% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 101.37 50.80 207.03 155.81 102.52 50.04 192.76 -34.87%
EPS 3.79 2.50 -5.29 4.12 2.91 1.32 -13.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.91 1.00 0.99 0.98 0.96 -0.69%
Adjusted Per Share Value based on latest NOSH - 48,092
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 76.80 38.49 156.84 118.04 77.66 37.91 146.02 -34.86%
EPS 2.87 1.89 -4.01 3.12 2.20 1.00 -10.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7197 0.7045 0.6894 0.7576 0.75 0.7424 0.7272 -0.68%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.305 0.255 0.28 0.25 0.26 0.27 0.26 -
P/RPS 0.30 0.50 0.14 0.16 0.25 0.54 0.13 74.71%
P/EPS 8.05 10.21 -5.29 6.06 8.94 20.45 -1.91 -
EY 12.42 9.79 -18.90 16.49 11.18 4.89 -52.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.31 0.25 0.26 0.28 0.27 12.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 16/11/12 27/08/12 28/05/12 29/02/12 -
Price 0.265 0.41 0.285 0.25 0.25 0.25 0.28 -
P/RPS 0.26 0.81 0.14 0.16 0.24 0.50 0.15 44.34%
P/EPS 6.99 16.42 -5.39 6.06 8.60 18.93 -2.06 -
EY 14.30 6.09 -18.57 16.49 11.63 5.28 -48.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.44 0.31 0.25 0.25 0.26 0.29 -2.31%

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