[BIG] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -23.2%
YoY- -40.87%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 91,653 88,398 67,821 74,477 86,454 62,838 49,230 10.90%
PBT 2,469 3,909 -950 1,686 3,188 3,773 3,503 -5.65%
Tax 505 -54 12 562 602 89 -350 -
NP 2,974 3,855 -938 2,248 3,790 3,862 3,153 -0.96%
-
NP to SH 2,974 3,855 -940 2,241 3,790 3,862 3,153 -0.96%
-
Tax Rate -20.45% 1.38% - -33.33% -18.88% -2.36% 9.99% -
Total Cost 88,679 84,543 68,759 72,229 82,664 58,976 46,077 11.51%
-
Net Worth 65,004 62,006 60,500 59,532 55,763 53,457 40,723 8.09%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - 481 - -
Div Payout % - - - - - 12.47% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 65,004 62,006 60,500 59,532 55,763 53,457 40,723 8.09%
NOSH 48,151 48,066 50,000 48,400 48,072 48,159 19,209 16.53%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.24% 4.36% -1.38% 3.02% 4.38% 6.15% 6.40% -
ROE 4.58% 6.22% -1.55% 3.76% 6.80% 7.22% 7.74% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 190.34 183.91 135.64 153.88 179.84 130.48 256.28 -4.83%
EPS 6.18 8.02 -1.88 4.63 7.88 8.02 16.41 -15.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.35 1.29 1.21 1.23 1.16 1.11 2.12 -7.23%
Adjusted Per Share Value based on latest NOSH - 48,400
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 144.24 139.12 106.73 117.21 136.06 98.89 77.48 10.90%
EPS 4.68 6.07 -1.48 3.53 5.96 6.08 4.96 -0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.76 0.00 -
NAPS 1.023 0.9758 0.9521 0.9369 0.8776 0.8413 0.6409 8.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.57 0.43 0.74 0.76 0.93 2.30 2.85 -
P/RPS 0.30 0.23 0.55 0.49 0.52 1.76 1.11 -19.57%
P/EPS 9.23 5.36 -39.36 16.41 11.80 28.68 17.36 -9.98%
EY 10.84 18.65 -2.54 6.09 8.48 3.49 5.76 11.10%
DY 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
P/NAPS 0.42 0.33 0.61 0.62 0.80 2.07 1.34 -17.56%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 28/11/08 29/11/07 30/11/06 28/11/05 29/11/04 21/11/03 -
Price 0.60 0.25 0.66 0.90 0.73 2.29 4.92 -
P/RPS 0.32 0.14 0.49 0.58 0.41 1.76 1.92 -25.79%
P/EPS 9.71 3.12 -35.11 19.44 9.26 28.56 29.97 -17.11%
EY 10.29 32.08 -2.85 5.14 10.80 3.50 3.34 20.60%
DY 0.00 0.00 0.00 0.00 0.00 0.44 0.00 -
P/NAPS 0.44 0.19 0.55 0.73 0.63 2.06 2.32 -24.18%

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