[BIG] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 13.94%
YoY- 63.06%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 75,094 86,993 65,826 53,153 46,127 52,100 35,368 13.36%
PBT 227 2,193 4,107 3,687 2,663 2,403 997 -21.84%
Tax -15 483 519 202 -278 -65 566 -
NP 212 2,676 4,626 3,889 2,385 2,338 1,563 -28.30%
-
NP to SH 243 2,685 4,626 3,889 2,385 2,338 1,563 -26.66%
-
Tax Rate 6.61% -22.02% -12.64% -5.48% 10.44% 2.70% -56.77% -
Total Cost 74,882 84,317 61,200 49,264 43,742 49,762 33,805 14.16%
-
Net Worth 57,042 57,678 52,999 39,779 36,322 36,117 33,661 9.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 452 - - - - -
Div Payout % - - 9.79% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 57,042 57,678 52,999 39,779 36,322 36,117 33,661 9.18%
NOSH 47,142 48,065 45,298 19,217 19,218 19,211 19,234 16.10%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.28% 3.08% 7.03% 7.32% 5.17% 4.49% 4.42% -
ROE 0.43% 4.66% 8.73% 9.78% 6.57% 6.47% 4.64% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 159.29 180.99 145.32 276.59 240.02 271.20 183.87 -2.36%
EPS 0.51 5.58 9.76 20.24 12.41 12.17 8.13 -36.95%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.20 1.17 2.07 1.89 1.88 1.75 -5.96%
Adjusted Per Share Value based on latest NOSH - 19,213
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 118.29 137.04 103.69 83.73 72.66 82.07 55.71 13.36%
EPS 0.38 4.23 7.29 6.13 3.76 3.68 2.46 -26.73%
DPS 0.00 0.00 0.71 0.00 0.00 0.00 0.00 -
NAPS 0.8986 0.9086 0.8349 0.6266 0.5722 0.5689 0.5302 9.18%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.83 0.74 2.30 4.66 1.23 1.50 1.70 -
P/RPS 0.52 0.41 1.58 1.68 0.51 0.55 0.92 -9.06%
P/EPS 161.02 13.25 22.52 23.03 9.91 12.33 20.92 40.49%
EY 0.62 7.55 4.44 4.34 10.09 8.11 4.78 -28.84%
DY 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 1.97 2.25 0.65 0.80 0.97 -5.51%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 27/02/04 28/02/03 26/02/02 02/03/01 -
Price 0.88 0.89 2.25 3.18 1.25 1.60 1.43 -
P/RPS 0.55 0.49 1.55 1.15 0.52 0.59 0.78 -5.65%
P/EPS 170.72 15.93 22.03 15.71 10.07 13.15 17.60 46.01%
EY 0.59 6.28 4.54 6.36 9.93 7.61 5.68 -31.42%
DY 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 1.92 1.54 0.66 0.85 0.82 -1.91%

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