[BTECH] QoQ Cumulative Quarter Result on 2011-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 15,898 10,330 5,139 18,546 13,190 8,275 3,774 160.15% QoQ % 53.90% 101.01% -72.29% 40.61% 59.40% 119.26% - Horiz. % 421.25% 273.71% 136.17% 491.41% 349.50% 219.26% 100.00%
PBT 2,661 1,754 807 4,173 1,941 1,010 383 262.83% QoQ % 51.71% 117.35% -80.66% 114.99% 92.18% 163.71% - Horiz. % 694.78% 457.96% 210.70% 1,089.56% 506.79% 263.71% 100.00%
Tax -796 -492 -263 -1,067 -734 -426 -186 162.90% QoQ % -61.79% -87.07% 75.35% -45.37% -72.30% -129.03% - Horiz. % 427.96% 264.52% 141.40% 573.66% 394.62% 229.03% 100.00%
NP 1,865 1,262 544 3,106 1,207 584 197 345.69% QoQ % 47.78% 131.99% -82.49% 157.33% 106.68% 196.45% - Horiz. % 946.70% 640.61% 276.14% 1,576.65% 612.69% 296.45% 100.00%
NP to SH 1,774 1,200 512 3,053 1,152 552 188 344.72% QoQ % 47.83% 134.38% -83.23% 165.02% 108.70% 193.62% - Horiz. % 943.62% 638.30% 272.34% 1,623.94% 612.77% 293.62% 100.00%
Tax Rate 29.91 % 28.05 % 32.59 % 25.57 % 37.82 % 42.18 % 48.56 % -27.54% QoQ % 6.63% -13.93% 27.45% -32.39% -10.34% -13.14% - Horiz. % 61.59% 57.76% 67.11% 52.66% 77.88% 86.86% 100.00%
Total Cost 14,033 9,068 4,595 15,440 11,983 7,691 3,577 148.13% QoQ % 54.75% 97.34% -70.24% 28.85% 55.81% 115.01% - Horiz. % 392.31% 253.51% 128.46% 431.65% 335.00% 215.01% 100.00%
Net Worth 40,319 40,319 40,319 40,428 35,060 32,618 37,599 4.75% QoQ % 0.00% 0.00% -0.27% 15.31% 7.49% -13.25% - Horiz. % 107.23% 107.23% 107.23% 107.52% 93.25% 86.75% 100.00%
Dividend 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 1,212 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 39.73 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 40,319 40,319 40,319 40,428 35,060 32,618 37,599 4.75% QoQ % 0.00% 0.00% -0.27% 15.31% 7.49% -13.25% - Horiz. % 107.23% 107.23% 107.23% 107.52% 93.25% 86.75% 100.00%
NOSH 252,000 252,000 252,000 252,678 250,434 250,909 268,571 -4.15% QoQ % 0.00% 0.00% -0.27% 0.90% -0.19% -6.58% - Horiz. % 93.83% 93.83% 93.83% 94.08% 93.25% 93.42% 100.00%
Ratio Analysis 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.73 % 12.22 % 10.59 % 16.75 % 9.15 % 7.06 % 5.22 % 71.31% QoQ % -4.01% 15.39% -36.78% 83.06% 29.60% 35.25% - Horiz. % 224.71% 234.10% 202.87% 320.88% 175.29% 135.25% 100.00%
ROE 4.40 % 2.98 % 1.27 % 7.55 % 3.29 % 1.69 % 0.50 % 324.56% QoQ % 47.65% 134.65% -83.18% 129.48% 94.67% 238.00% - Horiz. % 880.00% 596.00% 254.00% 1,510.00% 658.00% 338.00% 100.00%
Per Share 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.31 4.10 2.04 7.34 5.27 3.30 1.41 170.82% QoQ % 53.90% 100.98% -72.21% 39.28% 59.70% 134.04% - Horiz. % 447.52% 290.78% 144.68% 520.57% 373.76% 234.04% 100.00%
EPS 0.70 0.48 0.20 1.21 0.46 0.22 0.07 362.22% QoQ % 45.83% 140.00% -83.47% 163.04% 109.09% 214.29% - Horiz. % 1,000.00% 685.71% 285.71% 1,728.57% 657.14% 314.29% 100.00%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1600 0.1600 0.1600 0.1600 0.1400 0.1300 0.1400 9.28% QoQ % 0.00% 0.00% 0.00% 14.29% 7.69% -7.14% - Horiz. % 114.29% 114.29% 114.29% 114.29% 100.00% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.31 4.10 2.04 7.36 5.23 3.28 1.50 159.91% QoQ % 53.90% 100.98% -72.28% 40.73% 59.45% 118.67% - Horiz. % 420.67% 273.33% 136.00% 490.67% 348.67% 218.67% 100.00%
EPS 0.70 0.48 0.20 1.21 0.46 0.22 0.07 362.22% QoQ % 45.83% 140.00% -83.47% 163.04% 109.09% 214.29% - Horiz. % 1,000.00% 685.71% 285.71% 1,728.57% 657.14% 314.29% 100.00%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1600 0.1600 0.1600 0.1604 0.1391 0.1294 0.1492 4.76% QoQ % 0.00% 0.00% -0.25% 15.31% 7.50% -13.27% - Horiz. % 107.24% 107.24% 107.24% 107.51% 93.23% 86.73% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1200 0.1300 0.1400 0.1500 0.0950 0.1200 0.1050 -
P/RPS 1.90 3.17 6.87 2.04 1.80 3.64 7.47 -59.76% QoQ % -40.06% -53.86% 236.76% 13.33% -50.55% -51.27% - Horiz. % 25.44% 42.44% 91.97% 27.31% 24.10% 48.73% 100.00%
P/EPS 17.05 27.30 68.91 12.41 20.65 54.55 150.00 -76.44% QoQ % -37.55% -60.38% 455.28% -39.90% -62.14% -63.63% - Horiz. % 11.37% 18.20% 45.94% 8.27% 13.77% 36.37% 100.00%
EY 5.87 3.66 1.45 8.06 4.84 1.83 0.67 323.31% QoQ % 60.38% 152.41% -82.01% 66.53% 164.48% 173.13% - Horiz. % 876.12% 546.27% 216.42% 1,202.99% 722.39% 273.13% 100.00%
DY 0.00 0.00 0.00 3.20 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.75 0.81 0.88 0.94 0.68 0.92 0.75 - QoQ % -7.41% -7.95% -6.38% 38.24% -26.09% 22.67% - Horiz. % 100.00% 108.00% 117.33% 125.33% 90.67% 122.67% 100.00%
Price Multiplier on Announcement Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 18/05/12 29/02/12 23/11/11 24/08/11 13/05/11 -
Price 0.1200 0.1400 0.1500 0.1200 0.1200 0.1050 0.1600 -
P/RPS 1.90 3.42 7.36 1.63 2.28 3.18 11.39 -69.60% QoQ % -44.44% -53.53% 351.53% -28.51% -28.30% -72.08% - Horiz. % 16.68% 30.03% 64.62% 14.31% 20.02% 27.92% 100.00%
P/EPS 17.05 29.40 73.83 9.93 26.09 47.73 228.57 -82.20% QoQ % -42.01% -60.18% 643.50% -61.94% -45.34% -79.12% - Horiz. % 7.46% 12.86% 32.30% 4.34% 11.41% 20.88% 100.00%
EY 5.87 3.40 1.35 10.07 3.83 2.10 0.44 459.85% QoQ % 72.65% 151.85% -86.59% 162.92% 82.38% 377.27% - Horiz. % 1,334.09% 772.73% 306.82% 2,288.64% 870.45% 477.27% 100.00%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.75 0.88 0.94 0.75 0.86 0.81 1.14 -24.30% QoQ % -14.77% -6.38% 25.33% -12.79% 6.17% -28.95% - Horiz. % 65.79% 77.19% 82.46% 65.79% 75.44% 71.05% 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-Q4 DEC 2011 (DCR290212).xls 
