[BTECH] QoQ Cumulative Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,576 5,428 24,552 17,930 11,536 5,188 21,761 -34.42% QoQ % 113.26% -77.89% 36.93% 55.43% 122.36% -76.16% - Horiz. % 53.20% 24.94% 112.83% 82.40% 53.01% 23.84% 100.00%
PBT 3,733 1,322 4,607 3,678 2,443 1,052 3,808 -1.32% QoQ % 182.38% -71.30% 25.26% 50.55% 132.22% -72.37% - Horiz. % 98.03% 34.72% 120.98% 96.59% 64.15% 27.63% 100.00%
Tax -605 -352 -1,184 -941 -614 -270 -1,252 -38.50% QoQ % -71.88% 70.27% -25.82% -53.26% -127.41% 78.43% - Horiz. % 48.32% 28.12% 94.57% 75.16% 49.04% 21.57% 100.00%
NP 3,128 970 3,423 2,737 1,829 782 2,556 14.45% QoQ % 222.47% -71.66% 25.06% 49.64% 133.89% -69.41% - Horiz. % 122.38% 37.95% 133.92% 107.08% 71.56% 30.59% 100.00%
NP to SH 3,112 979 3,350 2,638 1,787 769 2,440 17.66% QoQ % 217.88% -70.78% 26.99% 47.62% 132.38% -68.48% - Horiz. % 127.54% 40.12% 137.30% 108.11% 73.24% 31.52% 100.00%
Tax Rate 16.21 % 26.63 % 25.70 % 25.58 % 25.13 % 25.67 % 32.88 % -37.67% QoQ % -39.13% 3.62% 0.47% 1.79% -2.10% -21.93% - Horiz. % 49.30% 80.99% 78.16% 77.80% 76.43% 78.07% 100.00%
Total Cost 8,448 4,458 21,129 15,193 9,707 4,406 19,205 -42.25% QoQ % 89.50% -78.90% 39.07% 56.52% 120.31% -77.06% - Horiz. % 43.99% 23.21% 110.02% 79.11% 50.54% 22.94% 100.00%
Net Worth 45,360 42,840 42,840 42,840 40,319 42,840 40,511 7.85% QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 5.75% - Horiz. % 111.97% 105.75% 105.75% 105.75% 99.53% 105.75% 100.00%
Dividend 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 45,360 42,840 42,840 42,840 40,319 42,840 40,511 7.85% QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 5.75% - Horiz. % 111.97% 105.75% 105.75% 105.75% 99.53% 105.75% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 253,195 -0.32% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.47% - Horiz. % 99.53% 99.53% 99.53% 99.53% 99.53% 99.53% 100.00%
Ratio Analysis 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 27.02 % 17.87 % 13.94 % 15.26 % 15.85 % 15.07 % 11.75 % 74.49% QoQ % 51.20% 28.19% -8.65% -3.72% 5.18% 28.26% - Horiz. % 229.96% 152.09% 118.64% 129.87% 134.89% 128.26% 100.00%
ROE 6.86 % 2.29 % 7.82 % 6.16 % 4.43 % 1.80 % 6.02 % 9.12% QoQ % 199.56% -70.72% 26.95% 39.05% 146.11% -70.10% - Horiz. % 113.95% 38.04% 129.90% 102.33% 73.59% 29.90% 100.00%
Per Share 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.59 2.15 9.74 7.12 4.58 2.06 8.59 -34.23% QoQ % 113.49% -77.93% 36.80% 55.46% 122.33% -76.02% - Horiz. % 53.43% 25.03% 113.39% 82.89% 53.32% 23.98% 100.00%
EPS 1.23 0.39 1.33 1.05 0.71 0.31 0.97 17.20% QoQ % 215.38% -70.68% 26.67% 47.89% 129.03% -68.04% - Horiz. % 126.80% 40.21% 137.11% 108.25% 73.20% 31.96% 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 0.1800 0.1700 0.1700 0.1700 0.1600 0.1700 0.1600 8.19% QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 6.25% - Horiz. % 112.50% 106.25% 106.25% 106.25% 100.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.59 2.15 9.74 7.12 4.58 2.06 8.64 -34.48% QoQ % 113.49% -77.93% 36.80% 55.46% 122.33% -76.16% - Horiz. % 53.12% 24.88% 112.73% 82.41% 53.01% 23.84% 100.00%
EPS 1.23 0.39 1.33 1.05 0.71 0.31 0.97 17.20% QoQ % 215.38% -70.68% 26.67% 47.89% 129.03% -68.04% - Horiz. % 126.80% 40.21% 137.11% 108.25% 73.20% 31.96% 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 0.1800 0.1700 0.1700 0.1700 0.1600 0.1700 0.1608 7.83% QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 5.72% - Horiz. % 111.94% 105.72% 105.72% 105.72% 99.50% 105.72% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.2300 0.1800 0.1700 0.1650 0.1500 0.1400 0.1200 -
P/RPS 5.01 8.36 1.74 2.32 3.28 6.80 1.40 134.51% QoQ % -40.07% 380.46% -25.00% -29.27% -51.76% 385.71% - Horiz. % 357.86% 597.14% 124.29% 165.71% 234.29% 485.71% 100.00%
P/EPS 18.62 46.33 12.79 15.76 21.15 45.88 12.45 30.88% QoQ % -59.81% 262.24% -18.85% -25.48% -53.90% 268.51% - Horiz. % 149.56% 372.13% 102.73% 126.59% 169.88% 368.51% 100.00%
EY 5.37 2.16 7.82 6.34 4.73 2.18 8.03 -23.58% QoQ % 148.61% -72.38% 23.34% 34.04% 116.97% -72.85% - Horiz. % 66.87% 26.90% 97.38% 78.95% 58.90% 27.15% 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 1.28 1.06 1.00 0.97 0.94 0.82 0.75 42.95% QoQ % 20.75% 6.00% 3.09% 3.19% 14.63% 9.33% - Horiz. % 170.67% 141.33% 133.33% 129.33% 125.33% 109.33% 100.00%
Price Multiplier on Announcement Date 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 23/05/14 26/02/14 20/11/13 27/08/13 28/05/13 27/02/13 -
Price 0.2200 0.2300 0.1700 0.1700 0.1550 0.1500 0.1050 -
P/RPS 4.79 10.68 1.74 2.39 3.39 7.29 1.22 149.50% QoQ % -55.15% 513.79% -27.20% -29.50% -53.50% 497.54% - Horiz. % 392.62% 875.41% 142.62% 195.90% 277.87% 597.54% 100.00%
P/EPS 17.81 59.20 12.79 16.24 21.86 49.15 10.90 38.85% QoQ % -69.92% 362.86% -21.24% -25.71% -55.52% 350.92% - Horiz. % 163.39% 543.12% 117.34% 148.99% 200.55% 450.92% 100.00%
EY 5.61 1.69 7.82 6.16 4.58 2.03 9.18 -28.05% QoQ % 231.95% -78.39% 26.95% 34.50% 125.62% -77.89% - Horiz. % 61.11% 18.41% 85.19% 67.10% 49.89% 22.11% 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 1.22 1.35 1.00 1.00 0.97 0.88 0.66 50.79% QoQ % -9.63% 35.00% 0.00% 3.09% 10.23% 33.33% - Horiz. % 184.85% 204.55% 151.52% 151.52% 146.97% 133.33% 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 Q3.2013-Bursa 201113.pdf 
