[BIG] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -35.87%
YoY- -28.18%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 18,379 19,399 21,454 18,405 13,504 11,646 12,596 6.49%
PBT 5 155 911 959 1,093 541 260 -48.22%
Tax 15 -16 -113 -174 0 10 6 16.49%
NP 20 139 798 785 1,093 551 266 -35.02%
-
NP to SH 20 121 798 785 1,093 551 266 -35.02%
-
Tax Rate -300.00% 10.32% 12.40% 18.14% 0.00% -1.85% -2.31% -
Total Cost 18,359 19,260 20,656 17,620 12,411 11,095 12,330 6.85%
-
Net Worth 60,500 59,532 55,763 53,457 40,723 37,821 35,020 9.53%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 481 - - - -
Div Payout % - - - 61.35% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 60,500 59,532 55,763 53,457 40,723 37,821 35,020 9.53%
NOSH 50,000 48,400 48,072 48,159 19,209 19,198 19,136 17.35%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.11% 0.72% 3.72% 4.27% 8.09% 4.73% 2.11% -
ROE 0.03% 0.20% 1.43% 1.47% 2.68% 1.46% 0.76% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 36.76 40.08 44.63 38.22 70.30 60.66 65.82 -9.24%
EPS 0.04 0.25 1.66 1.63 5.69 2.87 1.39 -44.62%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.16 1.11 2.12 1.97 1.83 -6.65%
Adjusted Per Share Value based on latest NOSH - 48,159
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 28.92 30.53 33.76 28.96 21.25 18.33 19.82 6.49%
EPS 0.03 0.19 1.26 1.24 1.72 0.87 0.42 -35.57%
DPS 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
NAPS 0.9521 0.9369 0.8776 0.8413 0.6409 0.5952 0.5511 9.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.74 0.76 0.93 2.30 2.85 1.36 1.28 -
P/RPS 2.01 1.90 2.08 6.02 4.05 2.24 1.94 0.59%
P/EPS 1,850.00 304.00 56.02 141.10 50.09 47.39 92.09 64.83%
EY 0.05 0.33 1.78 0.71 2.00 2.11 1.09 -40.15%
DY 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.80 2.07 1.34 0.69 0.70 -2.26%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 30/11/06 28/11/05 29/11/04 21/11/03 29/11/02 28/11/01 -
Price 0.66 0.90 0.73 2.29 4.92 1.31 1.42 -
P/RPS 1.80 2.25 1.64 5.99 7.00 2.16 2.16 -2.99%
P/EPS 1,650.00 360.00 43.98 140.49 86.47 45.64 102.16 58.95%
EY 0.06 0.28 2.27 0.71 1.16 2.19 0.98 -37.20%
DY 0.00 0.00 0.00 0.44 0.00 0.00 0.00 -
P/NAPS 0.55 0.73 0.63 2.06 2.32 0.66 0.78 -5.65%

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