[BIG] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 7.81%
YoY- 59.71%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 68,841 76,532 83,405 57,937 47,372 53,823 39,043 9.90%
PBT -800 2,442 3,236 3,907 2,951 2,458 1,095 -
Tax -19 465 541 263 -340 -59 685 -
NP -819 2,907 3,777 4,170 2,611 2,399 1,780 -
-
NP to SH -839 2,918 3,777 4,170 2,611 2,399 1,637 -
-
Tax Rate - -19.04% -16.72% -6.73% 11.52% 2.40% -62.56% -
Total Cost 69,660 73,625 79,628 53,767 44,761 51,424 37,263 10.98%
-
Net Worth 58,638 58,853 48,045 53,280 39,761 37,267 35,022 8.96%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 58,638 58,853 48,045 53,280 39,761 37,267 35,022 8.96%
NOSH 48,461 47,848 48,045 48,000 19,208 19,209 19,243 16.63%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -1.19% 3.80% 4.53% 7.20% 5.51% 4.46% 4.56% -
ROE -1.43% 4.96% 7.86% 7.83% 6.57% 6.44% 4.67% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 142.05 159.95 173.60 120.70 246.62 280.18 202.89 -5.76%
EPS -1.73 6.10 7.86 8.69 13.59 12.49 8.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.00 1.11 2.07 1.94 1.82 -6.57%
Adjusted Per Share Value based on latest NOSH - 48,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 108.34 120.44 131.26 91.18 74.55 84.70 61.44 9.91%
EPS -1.32 4.59 5.94 6.56 4.11 3.78 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9228 0.9262 0.7561 0.8385 0.6257 0.5865 0.5512 8.96%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.88 0.95 1.15 2.75 1.71 1.67 1.21 -
P/RPS 0.62 0.59 0.66 2.28 0.69 0.60 0.60 0.54%
P/EPS -50.83 15.58 14.63 31.65 12.58 13.37 14.22 -
EY -1.97 6.42 6.84 3.16 7.95 7.48 7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 1.15 2.48 0.83 0.86 0.66 1.69%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 25/08/05 30/08/04 25/08/03 28/08/02 06/08/01 -
Price 0.71 0.81 1.02 2.66 2.92 1.64 1.50 -
P/RPS 0.50 0.51 0.59 2.20 1.18 0.59 0.74 -6.32%
P/EPS -41.01 13.28 12.97 30.62 21.48 13.13 17.63 -
EY -2.44 7.53 7.71 3.27 4.66 7.61 5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 1.02 2.40 1.41 0.85 0.82 -5.33%

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