[BIG] YoY 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- 22.87%
YoY- 126.86%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
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 19,098 18,482 17,943 14,955 11,233 17,914 8,197 15.13%
PBT -1,064 396 1,390 1,058 863 904 -4 153.49%
Tax 19 596 715 285 -271 -48 567 -43.20%
NP -1,045 992 2,105 1,343 592 856 563 -
-
NP to SH -1,047 1,001 2,105 1,343 592 856 563 -
-
Tax Rate - -150.51% -51.44% -26.94% 31.40% 5.31% - -
Total Cost 20,143 17,490 15,838 13,612 10,641 17,058 7,634 17.54%
-
Net Worth 58,080 47,708 48,145 39,771 38,510 36,163 33,749 9.46%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 58,080 47,708 48,145 39,771 38,510 36,163 33,749 9.46%
NOSH 48,000 47,708 48,145 19,213 19,255 19,235 19,285 16.40%
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 -5.47% 5.37% 11.73% 8.98% 5.27% 4.78% 6.87% -
ROE -1.80% 2.10% 4.37% 3.38% 1.54% 2.37% 1.67% -
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 39.79 38.74 37.27 77.84 58.34 93.13 42.50 -1.09%
EPS -2.18 2.08 4.38 6.99 3.08 4.45 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.00 1.00 2.07 2.00 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 30.06 29.09 28.24 23.54 17.68 28.19 12.90 15.13%
EPS -1.65 1.58 3.31 2.11 0.93 1.35 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.914 0.7508 0.7577 0.6259 0.6061 0.5691 0.5311 9.46%
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 2.09 1.91 6.17 5.99 2.11 1.61 4.00 -10.24%
P/EPS -38.05 35.27 52.61 66.67 40.01 33.71 58.23 -
EY -2.63 2.84 1.90 1.50 2.50 2.97 1.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 2.30 2.25 0.62 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 2.21 2.30 6.04 4.09 2.14 1.72 3.36 -6.74%
P/EPS -40.34 42.42 51.46 45.49 40.66 35.96 48.99 -
EY -2.48 2.36 1.94 2.20 2.46 2.78 2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.89 2.25 1.54 0.63 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