[BTECH] QoQ Cumulative Quarter Result on 2009-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,712 17,486 12,619 8,233 3,960 18,928 14,504 -59.72% QoQ % -78.77% 38.57% 53.27% 107.90% -79.08% 30.50% - Horiz. % 25.59% 120.56% 87.00% 56.76% 27.30% 130.50% 100.00%
PBT 506 1,908 1,503 996 450 2,077 2,292 -63.51% QoQ % -73.48% 26.95% 50.90% 121.33% -78.33% -9.38% - Horiz. % 22.08% 83.25% 65.58% 43.46% 19.63% 90.62% 100.00%
Tax -182 -884 -688 -429 -136 -644 -518 -50.24% QoQ % 79.41% -28.49% -60.37% -215.44% 78.88% -24.32% - Horiz. % 35.14% 170.66% 132.82% 82.82% 26.25% 124.32% 100.00%
NP 324 1,024 815 567 314 1,433 1,774 -67.84% QoQ % -68.36% 25.64% 43.74% 80.57% -78.09% -19.22% - Horiz. % 18.26% 57.72% 45.94% 31.96% 17.70% 80.78% 100.00%
NP to SH 336 1,058 819 577 330 1,422 1,711 -66.25% QoQ % -68.24% 29.18% 41.94% 74.85% -76.79% -16.89% - Horiz. % 19.64% 61.84% 47.87% 33.72% 19.29% 83.11% 100.00%
Tax Rate 35.97 % 46.33 % 45.78 % 43.07 % 30.22 % 31.01 % 22.60 % 36.36% QoQ % -22.36% 1.20% 6.29% 42.52% -2.55% 37.21% - Horiz. % 159.16% 205.00% 202.57% 190.58% 133.72% 137.21% 100.00%
Total Cost 3,388 16,462 11,804 7,666 3,646 17,495 12,730 -58.66% QoQ % -79.42% 39.46% 53.98% 110.26% -79.16% 37.43% - Horiz. % 26.61% 129.32% 92.73% 60.22% 28.64% 137.43% 100.00%
Net Worth 31,015 30,078 29,781 30,104 30,461 30,085 30,194 1.81% QoQ % 3.12% 1.00% -1.07% -1.17% 1.25% -0.36% - Horiz. % 102.72% 99.62% 98.63% 99.70% 100.89% 99.64% 100.00%
Dividend 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 31,015 30,078 29,781 30,104 30,461 30,085 30,194 1.81% QoQ % 3.12% 1.00% -1.07% -1.17% 1.25% -0.36% - Horiz. % 102.72% 99.62% 98.63% 99.70% 100.89% 99.64% 100.00%
NOSH 258,461 250,652 248,181 250,869 253,846 250,714 251,617 1.81% QoQ % 3.12% 1.00% -1.07% -1.17% 1.25% -0.36% - Horiz. % 102.72% 99.62% 98.63% 99.70% 100.89% 99.64% 100.00%
Ratio Analysis 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.73 % 5.86 % 6.46 % 6.89 % 7.93 % 7.57 % 12.23 % -20.14% QoQ % 48.98% -9.29% -6.24% -13.11% 4.76% -38.10% - Horiz. % 71.38% 47.91% 52.82% 56.34% 64.84% 61.90% 100.00%
ROE 1.08 % 3.52 % 2.75 % 1.92 % 1.08 % 4.73 % 5.67 % -66.93% QoQ % -69.32% 28.00% 43.23% 77.78% -77.17% -16.58% - Horiz. % 19.05% 62.08% 48.50% 33.86% 19.05% 83.42% 100.00%
Per Share 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.44 6.98 5.08 3.28 1.56 7.55 5.76 -60.35% QoQ % -79.37% 37.40% 54.88% 110.26% -79.34% 31.08% - Horiz. % 25.00% 121.18% 88.19% 56.94% 27.08% 131.08% 100.00%
EPS 0.13 0.42 0.33 0.23 0.13 0.56 0.68 -66.85% QoQ % -69.05% 27.27% 43.48% 76.92% -76.79% -17.65% - Horiz. % 19.12% 61.76% 48.53% 33.82% 19.12% 82.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.47 6.94 5.01 3.27 1.57 7.51 5.76 -59.80% QoQ % -78.82% 38.52% 53.21% 108.28% -79.09% 30.38% - Horiz. % 25.52% 120.49% 86.98% 56.77% 27.26% 130.38% 100.00%
EPS 0.13 0.42 0.33 0.23 0.13 0.56 0.68 -66.85% QoQ % -69.05% 27.27% 43.48% 76.92% -76.79% -17.65% - Horiz. % 19.12% 61.76% 48.53% 33.82% 19.12% 82.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1231 0.1194 0.1182 0.1195 0.1209 0.1194 0.1198 1.83% QoQ % 3.10% 1.02% -1.09% -1.16% 1.26% -0.33% - Horiz. % 102.75% 99.67% 98.66% 99.75% 100.92% 99.67% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.1000 0.1100 0.1000 0.1100 0.1000 0.1500 0.2000 -
P/RPS 6.96 1.58 1.97 3.35 6.41 1.99 3.47 59.11% QoQ % 340.51% -19.80% -41.19% -47.74% 222.11% -42.65% - Horiz. % 200.58% 45.53% 56.77% 96.54% 184.73% 57.35% 100.00%
P/EPS 76.92 26.06 30.30 47.83 76.92 26.45 29.41 89.94% QoQ % 195.17% -13.99% -36.65% -37.82% 190.81% -10.06% - Horiz. % 261.54% 88.61% 103.03% 162.63% 261.54% 89.94% 100.00%
EY 1.30 3.84 3.30 2.09 1.30 3.78 3.40 -47.35% QoQ % -66.15% 16.36% 57.89% 60.77% -65.61% 11.18% - Horiz. % 38.24% 112.94% 97.06% 61.47% 38.24% 111.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.83 0.92 0.83 0.92 0.83 1.25 1.67 -37.28% QoQ % -9.78% 10.84% -9.78% 10.84% -33.60% -25.15% - Horiz. % 49.70% 55.09% 49.70% 55.09% 49.70% 74.85% 100.00%
Price Multiplier on Announcement Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 11/05/10 25/02/10 25/11/09 26/08/09 14/05/09 23/02/09 18/11/08 -
Price 0.1300 0.1200 0.1100 0.1200 0.1300 0.1500 0.2900 -
P/RPS 9.05 1.72 2.16 3.66 8.33 1.99 5.03 47.98% QoQ % 426.16% -20.37% -40.98% -56.06% 318.59% -60.44% - Horiz. % 179.92% 34.19% 42.94% 72.76% 165.61% 39.56% 100.00%
P/EPS 100.00 28.43 33.33 52.17 100.00 26.45 42.65 76.58% QoQ % 251.74% -14.70% -36.11% -47.83% 278.07% -37.98% - Horiz. % 234.47% 66.66% 78.15% 122.32% 234.47% 62.02% 100.00%
EY 1.00 3.52 3.00 1.92 1.00 3.78 2.34 -43.29% QoQ % -71.59% 17.33% 56.25% 92.00% -73.54% 61.54% - Horiz. % 42.74% 150.43% 128.21% 82.05% 42.74% 161.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.08 1.00 0.92 1.00 1.08 1.25 2.42 -41.63% QoQ % 8.00% 8.70% -8.00% -7.41% -13.60% -48.35% - Horiz. % 44.63% 41.32% 38.02% 41.32% 44.63% 51.65% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BTECH Q2 Report 2009 (Final)(26.08.2009).xls 
