[BGYEAR] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -39.06%
YoY- 62.41%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 169,077 122,016 62,746 338,684 240,230 172,999 99,592 42.35%
PBT -5,001 203 282 -8,951 -6,353 -5,514 -6,014 -11.58%
Tax -12 -43 -21 59 0 0 -31 -46.91%
NP -5,013 160 261 -8,892 -6,353 -5,514 -6,045 -11.74%
-
NP to SH -5,077 128 291 -9,025 -6,490 -5,581 -6,067 -11.20%
-
Tax Rate - 21.18% 7.45% - - - - -
Total Cost 174,090 121,856 62,485 347,576 246,583 178,513 105,637 39.56%
-
Net Worth 79,140 83,200 84,066 84,210 86,502 87,463 86,935 -6.07%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 79,140 83,200 84,066 84,210 86,502 87,463 86,935 -6.07%
NOSH 46,280 45,714 46,190 46,269 46,258 46,276 46,242 0.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -2.96% 0.13% 0.42% -2.63% -2.64% -3.19% -6.07% -
ROE -6.42% 0.15% 0.35% -10.72% -7.50% -6.38% -6.98% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 365.33 266.91 135.84 731.98 519.33 373.83 215.37 42.27%
EPS -10.97 0.28 0.63 -19.51 -14.03 -12.06 -13.12 -11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.82 1.82 1.82 1.87 1.89 1.88 -6.12%
Adjusted Per Share Value based on latest NOSH - 46,299
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 332.61 240.03 123.43 666.26 472.58 340.33 195.92 42.35%
EPS -9.99 0.25 0.57 -17.75 -12.77 -10.98 -11.94 -11.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5569 1.6367 1.6538 1.6566 1.7017 1.7206 1.7102 -6.07%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.67 0.85 0.72 0.81 0.71 0.75 0.62 -
P/RPS 0.18 0.32 0.53 0.11 0.14 0.20 0.29 -27.25%
P/EPS -6.11 303.57 114.29 -4.15 -5.06 -6.22 -4.73 18.62%
EY -16.37 0.33 0.87 -24.08 -19.76 -16.08 -21.16 -15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.40 0.45 0.38 0.40 0.33 11.79%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 29/11/10 25/08/10 25/05/10 25/02/10 25/11/09 -
Price 0.80 0.765 0.89 0.76 0.73 0.80 0.66 -
P/RPS 0.22 0.29 0.66 0.10 0.14 0.21 0.31 -20.45%
P/EPS -7.29 273.21 141.27 -3.90 -5.20 -6.63 -5.03 28.09%
EY -13.71 0.37 0.71 -25.66 -19.22 -15.08 -19.88 -21.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.49 0.42 0.39 0.42 0.35 21.73%

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