[BLDPLNT] QoQ Cumulative Quarter Result on 2015-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,312,371 722,793 326,198 1,445,443 1,017,948 643,699 303,665 164.62% QoQ % 81.57% 121.58% -77.43% 42.00% 58.14% 111.98% - Horiz. % 432.18% 238.02% 107.42% 476.00% 335.22% 211.98% 100.00%
PBT 32,741 22,009 13,588 -11,889 3,693 7,248 1,235 783.81% QoQ % 48.76% 61.97% 214.29% -421.93% -49.05% 486.88% - Horiz. % 2,651.09% 1,782.11% 1,100.24% -962.67% 299.03% 586.88% 100.00%
Tax -11,798 -6,333 -3,385 6,014 1,505 -3,372 -1,085 388.69% QoQ % -86.29% -87.09% -156.29% 299.60% 144.63% -210.78% - Horiz. % 1,087.37% 583.69% 311.98% -554.29% -138.71% 310.78% 100.00%
NP 20,943 15,676 10,203 -5,875 5,198 3,876 150 2,567.22% QoQ % 33.60% 53.64% 273.67% -213.02% 34.11% 2,484.00% - Horiz. % 13,962.00% 10,450.67% 6,802.00% -3,916.67% 3,465.33% 2,584.00% 100.00%
NP to SH 20,319 15,459 10,009 -6,127 4,961 3,724 143 2,598.51% QoQ % 31.44% 54.45% 263.36% -223.50% 33.22% 2,504.20% - Horiz. % 14,209.09% 10,810.49% 6,999.30% -4,284.62% 3,469.23% 2,604.20% 100.00%
Tax Rate 36.03 % 28.77 % 24.91 % - % -40.75 % 46.52 % 87.85 % -44.71% QoQ % 25.23% 15.50% 0.00% 0.00% -187.60% -47.05% - Horiz. % 41.01% 32.75% 28.36% 0.00% -46.39% 52.95% 100.00%
Total Cost 1,291,428 707,117 315,995 1,451,318 1,012,750 639,823 303,515 161.89% QoQ % 82.63% 123.77% -78.23% 43.30% 58.29% 110.80% - Horiz. % 425.49% 232.98% 104.11% 478.17% 333.67% 210.80% 100.00%
Net Worth 808,832 804,100 800,360 790,074 801,294 800,360 800,360 0.70% QoQ % 0.59% 0.47% 1.30% -1.40% 0.12% 0.00% - Horiz. % 101.06% 100.47% 100.00% 98.71% 100.12% 100.00% 100.00%
Dividend 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 808,832 804,100 800,360 790,074 801,294 800,360 800,360 0.70% QoQ % 0.59% 0.47% 1.30% -1.40% 0.12% 0.00% - Horiz. % 101.06% 100.47% 100.00% 98.71% 100.12% 100.00% 100.00%
NOSH 93,506 93,500 93,500 93,500 93,500 93,500 93,500 0.00% QoQ % 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.01% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.60 % 2.17 % 3.13 % -0.41 % 0.51 % 0.60 % 0.05 % 901.59% QoQ % -26.27% -30.67% 863.41% -180.39% -15.00% 1,100.00% - Horiz. % 3,200.00% 4,340.00% 6,260.00% -820.00% 1,020.00% 1,200.00% 100.00%
ROE 2.51 % 1.92 % 1.25 % -0.78 % 0.62 % 0.47 % 0.02 % 2,384.70% QoQ % 30.73% 53.60% 260.26% -225.81% 31.91% 2,250.00% - Horiz. % 12,550.00% 9,600.00% 6,250.00% -3,900.00% 3,100.00% 2,350.00% 100.00%
Per Share 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,403.51 773.04 348.87 1,545.93 1,088.71 688.45 324.78 164.60% QoQ % 81.56% 121.58% -77.43% 42.00% 58.14% 111.97% - Horiz. % 432.14% 238.02% 107.42% 475.99% 335.21% 211.97% 100.00%
EPS 21.73 16.53 10.70 -6.55 5.31 3.98 0.15 2,633.44% QoQ % 31.46% 54.49% 263.36% -223.35% 33.42% 2,553.33% - Horiz. % 14,486.67% 11,020.00% 7,133.33% -4,366.67% 3,540.00% 2,653.33% 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 8.6500 8.6000 8.5600 8.4500 8.5700 8.5600 8.5600 0.70% QoQ % 0.58% 0.47% 1.30% -1.40% 0.12% 0.00% - Horiz. % 101.05% 100.47% 100.00% 98.71% 100.12% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,403.61 773.04 348.87 1,545.93 1,088.71 688.45 324.78 164.61% QoQ % 81.57% 121.58% -77.43% 42.00% 58.14% 111.97% - Horiz. % 432.17% 238.02% 107.42% 475.99% 335.21% 211.97% 100.00%
EPS 21.73 16.53 10.70 -6.55 5.31 3.98 0.15 2,633.44% QoQ % 31.46% 54.49% 263.36% -223.35% 33.42% 2,553.33% - Horiz. % 14,486.67% 11,020.00% 7,133.33% -4,366.67% 3,540.00% 2,653.33% 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 8.6506 8.6000 8.5600 8.4500 8.5700 8.5600 8.5600 0.70% QoQ % 0.59% 0.47% 1.30% -1.40% 0.12% 0.00% - Horiz. % 101.06% 100.47% 100.00% 98.71% 100.12% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 8.5000 8.4800 8.7000 9.2000 8.1000 8.0000 8.2000 -
P/RPS 0.61 1.10 2.49 0.60 0.74 1.16 2.52 -61.06% QoQ % -44.55% -55.82% 315.00% -18.92% -36.21% -53.97% - Horiz. % 24.21% 43.65% 98.81% 23.81% 29.37% 46.03% 100.00%
P/EPS 39.12 51.29 81.27 -140.39 152.66 200.86 5,361.54 -96.20% QoQ % -23.73% -36.89% 157.89% -191.96% -24.00% -96.25% - Horiz. % 0.73% 0.96% 1.52% -2.62% 2.85% 3.75% 100.00%
EY 2.56 1.95 1.23 -0.71 0.66 0.50 0.02 2,417.49% QoQ % 31.28% 58.54% 273.24% -207.58% 32.00% 2,400.00% - Horiz. % 12,800.00% 9,750.00% 6,150.00% -3,550.00% 3,300.00% 2,500.00% 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 0.98 0.99 1.02 1.09 0.95 0.93 0.96 1.38% QoQ % -1.01% -2.94% -6.42% 14.74% 2.15% -3.12% - Horiz. % 102.08% 103.12% 106.25% 113.54% 98.96% 96.88% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 30/05/16 29/02/16 30/11/15 28/08/15 28/05/15 -
Price 8.5000 8.5000 8.7500 9.2000 9.3000 8.1000 8.0500 -
P/RPS 0.61 1.10 2.51 0.60 0.85 1.18 2.48 -60.64% QoQ % -44.55% -56.18% 318.33% -29.41% -27.97% -52.42% - Horiz. % 24.60% 44.35% 101.21% 24.19% 34.27% 47.58% 100.00%
P/EPS 39.12 51.41 81.74 -140.39 175.28 203.37 5,263.46 -96.16% QoQ % -23.91% -37.11% 158.22% -180.09% -13.81% -96.14% - Horiz. % 0.74% 0.98% 1.55% -2.67% 3.33% 3.86% 100.00%
EY 2.56 1.95 1.22 -0.71 0.57 0.49 0.02 2,417.49% QoQ % 31.28% 59.84% 271.83% -224.56% 16.33% 2,350.00% - Horiz. % 12,800.00% 9,750.00% 6,100.00% -3,550.00% 2,850.00% 2,450.00% 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 0.98 0.99 1.02 1.09 1.09 0.95 0.94 2.81% QoQ % -1.01% -2.94% -6.42% 0.00% 14.74% 1.06% - Horiz. % 104.26% 105.32% 108.51% 115.96% 115.96% 101.06% 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
BLDP_BM_Q.Report_Dec_2015.pdf 
