[BIG] YoY Annualized Quarter 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- 288.76%
YoY- 89.13%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 46,940 79,093 88,356 97,724 96,260 77,184 69,124 -5.77%
PBT -5,520 4,099 2,796 4,968 3,024 -13,264 1,136 -
Tax 0 -675 -588 -164 -484 -7,280 -240 -
NP -5,520 3,424 2,208 4,804 2,540 -20,544 896 -
-
NP to SH -5,520 3,424 2,208 4,804 2,540 -20,544 896 -
-
Tax Rate - 16.47% 21.03% 3.30% 16.01% - 21.13% -
Total Cost 52,460 75,669 86,148 92,920 93,720 97,728 68,228 -3.95%
-
Net Worth 40,878 43,737 48,092 44,725 47,130 47,608 54,808 -4.40%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 40,878 43,737 48,092 44,725 47,130 47,608 54,808 -4.40%
NOSH 48,092 48,092 48,092 48,092 48,092 48,089 47,659 0.13%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -11.76% 4.33% 2.50% 4.92% 2.64% -26.62% 1.30% -
ROE -13.50% 7.83% 4.59% 10.74% 5.39% -43.15% 1.63% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 97.60 164.56 183.72 203.20 200.16 160.50 145.04 -5.90%
EPS -11.48 7.13 4.60 10.00 5.28 -42.72 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.91 1.00 0.93 0.98 0.99 1.15 -4.53%
Adjusted Per Share Value based on latest NOSH - 48,092
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 73.87 124.47 139.05 153.79 151.49 121.47 108.78 -5.77%
EPS -8.69 5.39 3.47 7.56 4.00 -32.33 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6433 0.6883 0.7568 0.7039 0.7417 0.7492 0.8625 -4.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.49 0.35 0.91 0.255 0.27 0.32 0.47 -
P/RPS 0.50 0.00 0.50 0.13 0.13 0.20 0.32 7.09%
P/EPS -4.27 0.00 19.82 2.55 5.11 -0.75 25.00 -
EY -23.42 0.00 5.05 39.17 19.56 -133.50 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.91 0.27 0.28 0.32 0.41 5.47%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/11/16 12/11/15 26/05/14 29/05/13 28/05/12 26/05/11 26/05/10 -
Price 0.40 0.63 0.77 0.41 0.25 0.26 0.30 -
P/RPS 0.41 0.00 0.42 0.20 0.12 0.16 0.21 10.82%
P/EPS -3.48 0.00 16.77 4.10 4.73 -0.61 15.96 -
EY -28.70 0.00 5.96 24.36 21.13 -164.31 6.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.77 0.44 0.26 0.26 0.26 9.52%

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