[BIG] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 18.06%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 40,667 22,089 93,027 69,052 48,753 24,431 99,563 -45.03%
PBT 1,487 699 3,682 3,171 1,995 1,242 1,644 -6.48%
Tax -369 -147 190 -1,020 -173 -41 -4,189 -80.29%
NP 1,118 552 3,872 2,151 1,822 1,201 -2,545 -
-
NP to SH 1,118 552 3,872 2,151 1,822 1,201 -2,545 -
-
Tax Rate 24.82% 21.03% -5.16% 32.17% 8.67% 3.30% 254.81% -
Total Cost 39,549 21,537 89,155 66,901 46,931 23,230 102,108 -46.95%
-
Net Worth 48,572 48,092 47,611 45,687 45,687 44,725 43,763 7.21%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 48,572 48,092 47,611 45,687 45,687 44,725 43,763 7.21%
NOSH 48,092 48,092 48,092 48,092 48,092 48,092 48,092 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.75% 2.50% 4.16% 3.12% 3.74% 4.92% -2.56% -
ROE 2.30% 1.15% 8.13% 4.71% 3.99% 2.69% -5.82% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 84.56 45.93 193.44 143.58 101.37 50.80 207.03 -45.04%
EPS 2.32 1.15 8.05 4.47 3.79 2.50 -5.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.00 0.99 0.95 0.95 0.93 0.91 7.21%
Adjusted Per Share Value based on latest NOSH - 48,092
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 64.00 34.76 146.40 108.67 76.72 38.45 156.69 -45.03%
EPS 1.76 0.87 6.09 3.39 2.87 1.89 -4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7644 0.7568 0.7493 0.719 0.719 0.7039 0.6887 7.22%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.745 0.91 0.34 0.315 0.305 0.255 0.28 -
P/RPS 0.88 1.98 0.18 0.22 0.30 0.50 0.14 241.74%
P/EPS 32.05 79.28 4.22 7.04 8.05 10.21 -5.29 -
EY 3.12 1.26 23.68 14.20 12.42 9.79 -18.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.91 0.34 0.33 0.32 0.27 0.31 78.89%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/09/14 26/05/14 14/02/14 27/11/13 29/08/13 29/05/13 27/02/13 -
Price 0.88 0.77 0.40 0.34 0.265 0.41 0.285 -
P/RPS 1.04 1.68 0.21 0.24 0.26 0.81 0.14 282.11%
P/EPS 37.85 67.08 4.97 7.60 6.99 16.42 -5.39 -
EY 2.64 1.49 20.13 13.15 14.30 6.09 -18.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.77 0.40 0.36 0.28 0.44 0.31 99.33%

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