[BTECH] QoQ Quarter Result on 2010-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 3,774 3,851 4,203 4,176 3,712 4,360 4,386 -9.54% QoQ % -2.00% -8.37% 0.65% 12.50% -14.86% -0.59% - Horiz. % 86.05% 87.80% 95.83% 95.21% 84.63% 99.41% 100.00%
PBT 383 84 554 694 506 303 507 -17.07% QoQ % 355.95% -84.84% -20.17% 37.15% 67.00% -40.24% - Horiz. % 75.54% 16.57% 109.27% 136.88% 99.80% 59.76% 100.00%
Tax -186 -286 -136 -222 -182 -19 -259 -19.82% QoQ % 34.97% -110.29% 38.74% -21.98% -857.89% 92.66% - Horiz. % 71.81% 110.42% 52.51% 85.71% 70.27% 7.34% 100.00%
NP 197 -202 418 472 324 284 248 -14.24% QoQ % 197.52% -148.33% -11.44% 45.68% 14.08% 14.52% - Horiz. % 79.44% -81.45% 168.55% 190.32% 130.65% 114.52% 100.00%
NP to SH 188 -186 422 485 336 334 242 -15.51% QoQ % 201.08% -144.08% -12.99% 44.35% 0.60% 38.02% - Horiz. % 77.69% -76.86% 174.38% 200.41% 138.84% 138.02% 100.00%
Tax Rate 48.56 % 340.48 % 24.55 % 31.99 % 35.97 % 6.27 % 51.08 % -3.32% QoQ % -85.74% 1,286.88% -23.26% -11.06% 473.68% -87.73% - Horiz. % 95.07% 666.56% 48.06% 62.63% 70.42% 12.27% 100.00%
Total Cost 3,577 4,053 3,785 3,704 3,388 4,076 4,138 -9.26% QoQ % -11.74% 7.08% 2.19% 9.33% -16.88% -1.50% - Horiz. % 86.44% 97.95% 91.47% 89.51% 81.88% 98.50% 100.00%
Net Worth 37,599 31,885 32,270 30,631 31,015 30,830 29,039 18.81% QoQ % 17.92% -1.19% 5.35% -1.24% 0.60% 6.17% - Horiz. % 129.48% 109.80% 111.12% 105.48% 106.80% 106.17% 100.00%
Dividend 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 37,599 31,885 32,270 30,631 31,015 30,830 29,039 18.81% QoQ % 17.92% -1.19% 5.35% -1.24% 0.60% 6.17% - Horiz. % 129.48% 109.80% 111.12% 105.48% 106.80% 106.17% 100.00%
NOSH 268,571 265,714 248,235 255,263 258,461 256,923 241,999 7.20% QoQ % 1.08% 7.04% -2.75% -1.24% 0.60% 6.17% - Horiz. % 110.98% 109.80% 102.58% 105.48% 106.80% 106.17% 100.00%
Ratio Analysis 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.22 % -5.25 % 9.95 % 11.30 % 8.73 % 6.51 % 5.65 % -5.14% QoQ % 199.43% -152.76% -11.95% 29.44% 34.10% 15.22% - Horiz. % 92.39% -92.92% 176.11% 200.00% 154.51% 115.22% 100.00%
ROE 0.50 % -0.58 % 1.31 % 1.58 % 1.08 % 1.08 % 0.83 % -28.69% QoQ % 186.21% -144.27% -17.09% 46.30% 0.00% 30.12% - Horiz. % 60.24% -69.88% 157.83% 190.36% 130.12% 130.12% 100.00%
Per Share 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.41 1.45 1.69 1.64 1.44 1.70 1.81 -15.35% QoQ % -2.76% -14.20% 3.05% 13.89% -15.29% -6.08% - Horiz. % 77.90% 80.11% 93.37% 90.61% 79.56% 93.92% 100.00%
EPS 0.07 -0.07 0.17 0.19 0.13 0.13 0.10 -21.18% QoQ % 200.00% -141.18% -10.53% 46.15% 0.00% 30.00% - Horiz. % 70.00% -70.00% 170.00% 190.00% 130.00% 130.00% 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 0.1400 0.1200 0.1300 0.1200 0.1200 0.1200 0.1200 10.83% QoQ % 16.67% -7.69% 8.33% 0.00% 0.00% 0.00% - Horiz. % 116.67% 100.00% 108.33% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.50 1.53 1.67 1.66 1.47 1.73 1.74 -9.43% QoQ % -1.96% -8.38% 0.60% 12.93% -15.03% -0.57% - Horiz. % 86.21% 87.93% 95.98% 95.40% 84.48% 99.43% 100.00%
EPS 0.07 -0.07 0.17 0.19 0.13 0.13 0.10 -21.18% QoQ % 200.00% -141.18% -10.53% 46.15% 0.00% 30.00% - Horiz. % 70.00% -70.00% 170.00% 190.00% 130.00% 130.00% 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 0.1492 0.1265 0.1281 0.1216 0.1231 0.1223 0.1152 18.84% QoQ % 17.94% -1.25% 5.35% -1.22% 0.65% 6.16% - Horiz. % 129.51% 109.81% 111.20% 105.56% 106.86% 106.16% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.1050 0.1100 0.1300 0.1200 0.1000 0.1100 0.1000 -
P/RPS 7.47 7.59 7.68 7.34 6.96 6.48 5.52 22.37% QoQ % -1.58% -1.17% 4.63% 5.46% 7.41% 17.39% - Horiz. % 135.33% 137.50% 139.13% 132.97% 126.09% 117.39% 100.00%
P/EPS 150.00 -157.14 76.47 63.16 76.92 84.62 100.00 31.07% QoQ % 195.46% -305.49% 21.07% -17.89% -9.10% -15.38% - Horiz. % 150.00% -157.14% 76.47% 63.16% 76.92% 84.62% 100.00%
EY 0.67 -0.64 1.31 1.58 1.30 1.18 1.00 -23.45% QoQ % 204.69% -148.85% -17.09% 21.54% 10.17% 18.00% - Horiz. % 67.00% -64.00% 131.00% 158.00% 130.00% 118.00% 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 0.75 0.92 1.00 1.00 0.83 0.92 0.83 -6.54% QoQ % -18.48% -8.00% 0.00% 20.48% -9.78% 10.84% - Horiz. % 90.36% 110.84% 120.48% 120.48% 100.00% 110.84% 100.00%
Price Multiplier on Announcement Date 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/05/11 28/02/11 24/11/10 25/08/10 11/05/10 25/02/10 25/11/09 -
Price 0.1600 0.1050 0.1300 0.1000 0.1300 0.1200 0.1100 -
P/RPS 11.39 7.24 7.68 6.11 9.05 7.07 6.07 52.19% QoQ % 57.32% -5.73% 25.70% -32.49% 28.01% 16.47% - Horiz. % 187.64% 119.28% 126.52% 100.66% 149.09% 116.47% 100.00%
P/EPS 228.57 -150.00 76.47 52.63 100.00 92.31 110.00 62.91% QoQ % 252.38% -296.16% 45.30% -47.37% 8.33% -16.08% - Horiz. % 207.79% -136.36% 69.52% 47.85% 90.91% 83.92% 100.00%
EY 0.44 -0.67 1.31 1.90 1.00 1.08 0.91 -38.42% QoQ % 165.67% -151.15% -31.05% 90.00% -7.41% 18.68% - Horiz. % 48.35% -73.63% 143.96% 208.79% 109.89% 118.68% 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 1.14 0.88 1.00 0.83 1.08 1.00 0.92 15.38% QoQ % 29.55% -12.00% 20.48% -23.15% 8.00% 8.70% - Horiz. % 123.91% 95.65% 108.70% 90.22% 117.39% 108.70% 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 2010 (25.08.2010-F).xls 
