[BIG] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 22.24%
YoY- -156.02%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 93,027 93,684 99,014 99,929 99,563 106,540 101,312 -5.51%
PBT 3,682 1,800 2,062 2,130 1,644 3,286 2,248 38.82%
Tax 190 -4,177 -4,183 -4,109 -4,189 -2,387 -1,616 -
NP 3,872 -2,377 -2,121 -1,979 -2,545 899 632 233.71%
-
NP to SH 3,872 -2,377 -2,121 -1,979 -2,545 899 632 233.71%
-
Tax Rate -5.16% 232.06% 202.86% 192.91% 254.81% 72.64% 71.89% -
Total Cost 89,155 96,061 101,135 101,908 102,108 105,641 100,680 -7.76%
-
Net Worth 47,611 45,687 45,687 44,725 43,763 47,950 47,507 0.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 47,611 45,687 45,687 44,725 43,763 47,950 47,507 0.14%
NOSH 48,092 48,092 48,092 48,092 48,092 48,092 48,092 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.16% -2.54% -2.14% -1.98% -2.56% 0.84% 0.62% -
ROE 8.13% -5.20% -4.64% -4.42% -5.82% 1.87% 1.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 193.44 194.80 205.88 207.79 207.03 222.19 211.12 -5.64%
EPS 8.05 -4.94 -4.41 -4.12 -5.29 1.87 1.32 232.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.95 0.93 0.91 1.00 0.99 0.00%
Adjusted Per Share Value based on latest NOSH - 48,092
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 146.54 147.58 155.97 157.41 156.84 167.83 159.59 -5.51%
EPS 6.10 -3.74 -3.34 -3.12 -4.01 1.42 1.00 232.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.7197 0.7197 0.7045 0.6894 0.7553 0.7484 0.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.34 0.315 0.305 0.255 0.28 0.25 0.26 -
P/RPS 0.18 0.16 0.15 0.12 0.14 0.11 0.12 30.94%
P/EPS 4.22 -6.37 -6.92 -6.20 -5.29 13.33 19.74 -64.14%
EY 23.68 -15.69 -14.46 -16.14 -18.90 7.50 5.07 178.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.32 0.27 0.31 0.25 0.26 19.52%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 14/02/14 27/11/13 29/08/13 29/05/13 27/02/13 16/11/12 27/08/12 -
Price 0.40 0.34 0.265 0.41 0.285 0.25 0.25 -
P/RPS 0.21 0.17 0.13 0.20 0.14 0.11 0.12 45.07%
P/EPS 4.97 -6.88 -6.01 -9.96 -5.39 13.33 18.98 -58.97%
EY 20.13 -14.54 -16.64 -10.04 -18.57 7.50 5.27 143.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.28 0.44 0.31 0.25 0.25 36.68%

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