[BIG] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.05%
YoY- -22.85%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 106,540 88,010 74,180 91,653 88,398 67,821 74,477 6.14%
PBT 3,286 -5,066 -7,990 2,469 3,909 -950 1,686 11.75%
Tax -2,387 -2,675 -1,097 505 -54 12 562 -
NP 899 -7,741 -9,087 2,974 3,855 -938 2,248 -14.15%
-
NP to SH 899 -7,741 -9,087 2,974 3,855 -940 2,241 -14.10%
-
Tax Rate 72.64% - - -20.45% 1.38% - -33.33% -
Total Cost 105,641 95,751 83,267 88,679 84,543 68,759 72,229 6.53%
-
Net Worth 47,950 47,069 55,284 65,004 62,006 60,500 59,532 -3.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 47,950 47,069 55,284 65,004 62,006 60,500 59,532 -3.53%
NOSH 48,092 48,030 48,073 48,151 48,066 50,000 48,400 -0.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.84% -8.80% -12.25% 3.24% 4.36% -1.38% 3.02% -
ROE 1.87% -16.45% -16.44% 4.58% 6.22% -1.55% 3.76% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 222.19 183.24 154.31 190.34 183.91 135.64 153.88 6.30%
EPS 1.87 -16.12 -18.90 6.18 8.02 -1.88 4.63 -14.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 1.15 1.35 1.29 1.21 1.23 -3.38%
Adjusted Per Share Value based on latest NOSH - 48,151
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 167.67 138.51 116.74 144.24 139.12 106.73 117.21 6.14%
EPS 1.41 -12.18 -14.30 4.68 6.07 -1.48 3.53 -14.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7546 0.7408 0.87 1.023 0.9758 0.9521 0.9369 -3.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.25 0.22 0.28 0.57 0.43 0.74 0.76 -
P/RPS 0.11 0.12 0.18 0.30 0.23 0.55 0.49 -22.02%
P/EPS 13.33 -1.37 -1.48 9.23 5.36 -39.36 16.41 -3.40%
EY 7.50 -73.26 -67.51 10.84 18.65 -2.54 6.09 3.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.24 0.42 0.33 0.61 0.62 -14.03%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 16/11/12 24/11/11 29/11/10 26/11/09 28/11/08 29/11/07 30/11/06 -
Price 0.25 0.28 0.35 0.60 0.25 0.66 0.90 -
P/RPS 0.11 0.15 0.23 0.32 0.14 0.49 0.58 -24.18%
P/EPS 13.33 -1.74 -1.85 9.71 3.12 -35.11 19.44 -6.08%
EY 7.50 -57.56 -54.01 10.29 32.08 -2.85 5.14 6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.30 0.44 0.19 0.55 0.73 -16.34%

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