[BIG] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 16.34%
YoY- 42.78%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 74,661 91,348 63,844 50,662 46,525 45,581 36,228 12.80%
PBT 1,721 2,396 3,621 3,518 2,400 2,000 1,334 4.33%
Tax -45 -150 -261 -105 -9 -22 -1 88.54%
NP 1,676 2,245 3,360 3,413 2,390 1,977 1,333 3.88%
-
NP to SH 1,720 2,245 3,360 3,413 2,390 1,977 1,333 4.33%
-
Tax Rate 2.61% 6.26% 7.21% 2.98% 0.38% 1.10% 0.07% -
Total Cost 72,985 89,102 60,484 47,249 44,134 43,604 34,894 13.08%
-
Net Worth 59,205 55,812 49,246 40,744 37,858 35,154 30,769 11.51%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 591 - - - - -
Div Payout % - - 17.61% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 59,205 55,812 49,246 40,744 37,858 35,154 30,769 11.51%
NOSH 48,134 48,114 44,366 19,219 19,217 19,209 19,230 16.51%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.24% 2.46% 5.26% 6.74% 5.14% 4.34% 3.68% -
ROE 2.91% 4.02% 6.82% 8.38% 6.31% 5.62% 4.33% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 155.11 189.86 143.90 263.60 242.10 237.28 188.39 -3.18%
EPS 3.57 4.67 7.57 17.76 12.44 10.29 6.93 -10.46%
DPS 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.16 1.11 2.12 1.97 1.83 1.60 -4.28%
Adjusted Per Share Value based on latest NOSH - 19,209
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 117.50 143.76 100.47 79.73 73.22 71.73 57.01 12.80%
EPS 2.71 3.53 5.29 5.37 3.76 3.11 2.10 4.33%
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
NAPS 0.9317 0.8783 0.775 0.6412 0.5958 0.5532 0.4842 11.52%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.76 0.93 2.30 2.85 1.36 1.28 1.87 -
P/RPS 0.49 0.49 1.60 1.08 0.56 0.54 0.99 -11.05%
P/EPS 21.27 19.93 30.37 16.05 10.93 12.44 26.97 -3.87%
EY 4.70 5.02 3.29 6.23 9.15 8.04 3.71 4.01%
DY 0.00 0.00 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.80 2.07 1.34 0.69 0.70 1.17 -10.03%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/11/05 29/11/04 21/11/03 29/11/02 28/11/01 12/01/01 -
Price 0.90 0.73 2.29 4.92 1.31 1.42 1.80 -
P/RPS 0.58 0.38 1.59 1.87 0.54 0.60 0.96 -8.05%
P/EPS 25.19 15.64 30.24 27.70 10.53 13.80 25.96 -0.50%
EY 3.97 6.39 3.31 3.61 9.50 7.25 3.85 0.51%
DY 0.00 0.00 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.63 2.06 2.32 0.66 0.78 1.13 -7.02%

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