[BIG] QoQ TTM 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- 42.25%
YoY- 111.61%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 99,014 99,929 99,563 106,540 101,312 97,462 92,693 4.50%
PBT 2,062 2,130 1,644 3,286 2,248 837 -3,235 -
Tax -4,183 -4,109 -4,189 -2,387 -1,616 -1,610 -3,309 16.92%
NP -2,121 -1,979 -2,545 899 632 -773 -6,544 -52.84%
-
NP to SH -2,121 -1,979 -2,545 899 632 -773 -6,544 -52.84%
-
Tax Rate 202.86% 192.91% 254.81% 72.64% 71.89% 192.35% - -
Total Cost 101,135 101,908 102,108 105,641 100,680 98,235 99,237 1.27%
-
Net Worth 45,687 44,725 43,763 47,950 47,507 47,143 46,045 -0.51%
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 47,950 47,507 47,143 46,045 -0.51%
NOSH 48,092 48,092 48,092 48,092 48,092 48,092 48,092 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 -2.14% -1.98% -2.56% 0.84% 0.62% -0.79% -7.06% -
ROE -4.64% -4.42% -5.82% 1.87% 1.33% -1.64% -14.21% -
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 205.88 207.79 207.03 222.19 211.12 202.60 193.26 4.31%
EPS -4.41 -4.12 -5.29 1.87 1.32 -1.61 -13.64 -52.92%
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 155.82 157.26 156.69 167.67 159.44 153.38 145.88 4.49%
EPS -3.34 -3.11 -4.01 1.41 0.99 -1.22 -10.30 -52.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.719 0.7039 0.6887 0.7546 0.7476 0.7419 0.7246 -0.51%
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 0.15 0.12 0.14 0.11 0.12 0.13 0.13 10.01%
P/EPS -6.92 -6.20 -5.29 13.33 19.74 -16.80 -1.91 136.07%
EY -14.46 -16.14 -18.90 7.50 5.07 -5.95 -52.48 -57.69%
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 0.13 0.20 0.14 0.11 0.12 0.12 0.14 -4.82%
P/EPS -6.01 -9.96 -5.39 13.33 18.98 -15.56 -2.05 104.97%
EY -16.64 -10.04 -18.57 7.50 5.27 -6.43 -48.73 -51.17%
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