[BIG] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 53.68%
YoY- 185.4%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 37,056 37,940 41,892 35,062 39,462 52,156 38,300 -0.54%
PBT 1,924 2,910 6,232 2,318 910 4,130 -6,248 -
Tax -576 -1,270 -576 -480 -266 0 0 -
NP 1,348 1,640 5,656 1,838 644 4,130 -6,248 -
-
NP to SH 1,348 1,640 5,656 1,838 644 4,130 -6,248 -
-
Tax Rate 29.94% 43.64% 9.24% 20.71% 29.23% 0.00% - -
Total Cost 35,708 36,300 36,236 33,224 38,818 48,026 44,548 -3.61%
-
Net Worth 41,263 38,723 34,985 29,095 26,931 33,183 32,702 3.94%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 41,263 38,723 34,985 29,095 26,931 33,183 32,702 3.94%
NOSH 63,481 63,481 52,901 52,901 48,092 48,092 48,092 4.73%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.64% 4.32% 13.50% 5.24% 1.63% 7.92% -16.31% -
ROE 3.27% 4.24% 16.17% 6.32% 2.39% 12.45% -19.11% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 58.37 59.77 76.63 66.28 82.06 108.45 79.64 -5.04%
EPS 2.12 2.58 10.34 3.48 1.34 8.58 -13.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.61 0.64 0.55 0.56 0.69 0.68 -0.74%
Adjusted Per Share Value based on latest NOSH - 52,901
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 58.32 59.71 65.93 55.18 62.10 82.08 60.27 -0.54%
EPS 2.12 2.58 8.90 2.89 1.01 6.50 -9.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6494 0.6094 0.5506 0.4579 0.4238 0.5222 0.5147 3.94%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.73 0.72 0.87 0.455 0.35 0.325 0.36 -
P/RPS 1.25 1.20 1.14 0.69 0.43 0.30 0.45 18.55%
P/EPS 34.38 27.87 8.41 13.10 26.14 3.78 -2.77 -
EY 2.91 3.59 11.89 7.64 3.83 26.42 -36.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.18 1.36 0.83 0.63 0.47 0.53 13.27%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 23/02/22 26/02/21 26/02/20 26/02/19 21/02/18 -
Price 0.685 0.74 0.71 0.545 0.34 0.355 0.39 -
P/RPS 1.17 1.24 0.93 0.82 0.41 0.33 0.49 15.60%
P/EPS 32.26 28.64 6.86 15.69 25.39 4.13 -3.00 -
EY 3.10 3.49 14.57 6.38 3.94 24.19 -33.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.21 1.11 0.99 0.61 0.51 0.57 10.71%

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