[BTECH] QoQ Quarter Result on 2014-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 6,250 6,904 6,243 5,977 6,148 5,428 6,622 -3.79% QoQ % -9.47% 10.59% 4.45% -2.78% 13.26% -18.03% - Horiz. % 94.38% 104.26% 94.28% 90.26% 92.84% 81.97% 100.00%
PBT 1,427 1,386 1,107 1,297 2,411 1,322 929 33.23% QoQ % 2.96% 25.20% -14.65% -46.20% 82.38% 42.30% - Horiz. % 153.61% 149.19% 119.16% 139.61% 259.53% 142.30% 100.00%
Tax -359 -346 -74 -278 -253 -352 -243 29.81% QoQ % -3.76% -367.57% 73.38% -9.88% 28.12% -44.86% - Horiz. % 147.74% 142.39% 30.45% 114.40% 104.12% 144.86% 100.00%
NP 1,068 1,040 1,033 1,019 2,158 970 686 34.44% QoQ % 2.69% 0.68% 1.37% -52.78% 122.47% 41.40% - Horiz. % 155.69% 151.60% 150.58% 148.54% 314.58% 141.40% 100.00%
NP to SH 1,034 1,017 1,023 1,012 2,133 979 712 28.33% QoQ % 1.67% -0.59% 1.09% -52.56% 117.88% 37.50% - Horiz. % 145.22% 142.84% 143.68% 142.13% 299.58% 137.50% 100.00%
Tax Rate 25.16 % 24.96 % 6.68 % 21.43 % 10.49 % 26.63 % 26.16 % -2.57% QoQ % 0.80% 273.65% -68.83% 104.29% -60.61% 1.80% - Horiz. % 96.18% 95.41% 25.54% 81.92% 40.10% 101.80% 100.00%
Total Cost 5,182 5,864 5,210 4,958 3,990 4,458 5,936 -8.68% QoQ % -11.63% 12.55% 5.08% 24.26% -10.50% -24.90% - Horiz. % 87.30% 98.79% 87.77% 83.52% 67.22% 75.10% 100.00%
Net Worth 47,879 47,879 45,830 45,360 45,360 42,840 42,840 7.72% QoQ % 0.00% 4.47% 1.04% 0.00% 5.88% 0.00% - Horiz. % 111.76% 111.76% 106.98% 105.88% 105.88% 100.00% 100.00%
Dividend 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 1,587 - 1,604 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.97% 0.00% 100.00% - - - -
Div Payout % 153.54 % - % 156.80 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 97.92% 0.00% 100.00% - - - -
Equity 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 47,879 47,879 45,830 45,360 45,360 42,840 42,840 7.72% QoQ % 0.00% 4.47% 1.04% 0.00% 5.88% 0.00% - Horiz. % 111.76% 111.76% 106.98% 105.88% 105.88% 100.00% 100.00%
NOSH 252,000 252,000 254,615 252,000 252,000 252,000 252,000 - QoQ % 0.00% -1.03% 1.04% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 101.04% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 17.09 % 15.06 % 16.55 % 17.05 % 35.10 % 17.87 % 10.36 % 39.74% QoQ % 13.48% -9.00% -2.93% -51.42% 96.42% 72.49% - Horiz. % 164.96% 145.37% 159.75% 164.58% 338.80% 172.49% 100.00%
ROE 2.16 % 2.12 % 2.23 % 2.23 % 4.70 % 2.29 % 1.66 % 19.24% QoQ % 1.89% -4.93% 0.00% -52.55% 105.24% 37.95% - Horiz. % 130.12% 127.71% 134.34% 134.34% 283.13% 137.95% 100.00%
Per Share 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.48 2.74 2.45 2.37 2.44 2.15 2.63 -3.85% QoQ % -9.49% 11.84% 3.38% -2.87% 13.49% -18.25% - Horiz. % 94.30% 104.18% 93.16% 90.11% 92.78% 81.75% 100.00%
EPS 0.41 0.40 0.41 0.40 0.85 0.39 0.28 29.04% QoQ % 2.50% -2.44% 2.50% -52.94% 117.95% 39.29% - Horiz. % 146.43% 142.86% 146.43% 142.86% 303.57% 139.29% 100.00%
DPS 0.63 0.00 0.63 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 100.00% - - - -
NAPS 0.1900 0.1900 0.1800 0.1800 0.1800 0.1700 0.1700 7.72% QoQ % 0.00% 5.56% 0.00% 0.00% 5.88% 0.00% - Horiz. % 111.76% 111.76% 105.88% 105.88% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.48 2.74 2.48 2.37 2.44 2.15 2.63 -3.85% QoQ % -9.49% 10.48% 4.64% -2.87% 13.49% -18.25% - Horiz. % 94.30% 104.18% 94.30% 90.11% 92.78% 81.75% 100.00%
EPS 0.41 0.40 0.41 0.40 0.85 0.39 0.28 29.04% QoQ % 2.50% -2.44% 2.50% -52.94% 117.95% 39.29% - Horiz. % 146.43% 142.86% 146.43% 142.86% 303.57% 139.29% 100.00%
DPS 0.63 0.00 0.64 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.44% 0.00% 100.00% - - - -
NAPS 0.1900 0.1900 0.1819 0.1800 0.1800 0.1700 0.1700 7.72% QoQ % 0.00% 4.45% 1.06% 0.00% 5.88% 0.00% - Horiz. % 111.76% 111.76% 107.00% 105.88% 105.88% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.2900 0.2800 0.2400 0.3050 0.2300 0.1800 0.1700 -
P/RPS 11.69 10.22 9.79 12.86 9.43 8.36 6.47 48.51% QoQ % 14.38% 4.39% -23.87% 36.37% 12.80% 29.21% - Horiz. % 180.68% 157.96% 151.31% 198.76% 145.75% 129.21% 100.00%
P/EPS 70.68 69.38 59.73 75.95 27.17 46.33 60.17 11.36% QoQ % 1.87% 16.16% -21.36% 179.54% -41.36% -23.00% - Horiz. % 117.47% 115.31% 99.27% 126.23% 45.16% 77.00% 100.00%
EY 1.41 1.44 1.67 1.32 3.68 2.16 1.66 -10.34% QoQ % -2.08% -13.77% 26.52% -64.13% 70.37% 30.12% - Horiz. % 84.94% 86.75% 100.60% 79.52% 221.69% 130.12% 100.00%
DY 2.17 0.00 2.63 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 82.51% 0.00% 100.00% - - - -
P/NAPS 1.53 1.47 1.33 1.69 1.28 1.06 1.00 32.88% QoQ % 4.08% 10.53% -21.30% 32.03% 20.75% 6.00% - Horiz. % 153.00% 147.00% 133.00% 169.00% 128.00% 106.00% 100.00%
Price Multiplier on Announcement Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 27/02/15 25/11/14 27/08/14 23/05/14 26/02/14 -
Price 0.2300 0.3100 0.3050 0.3250 0.2200 0.2300 0.1700 -
P/RPS 9.27 11.32 12.44 13.70 9.02 10.68 6.47 27.18% QoQ % -18.11% -9.00% -9.20% 51.88% -15.54% 65.07% - Horiz. % 143.28% 174.96% 192.27% 211.75% 139.41% 165.07% 100.00%
P/EPS 56.05 76.81 75.91 80.93 25.99 59.20 60.17 -4.63% QoQ % -27.03% 1.19% -6.20% 211.39% -56.10% -1.61% - Horiz. % 93.15% 127.65% 126.16% 134.50% 43.19% 98.39% 100.00%
EY 1.78 1.30 1.32 1.24 3.85 1.69 1.66 4.78% QoQ % 36.92% -1.52% 6.45% -67.79% 127.81% 1.81% - Horiz. % 107.23% 78.31% 79.52% 74.70% 231.93% 101.81% 100.00%
DY 2.74 0.00 2.07 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 132.37% 0.00% 100.00% - - - -
P/NAPS 1.21 1.63 1.69 1.81 1.22 1.35 1.00 13.59% QoQ % -25.77% -3.55% -6.63% 48.36% -9.63% 35.00% - Horiz. % 121.00% 163.00% 169.00% 181.00% 122.00% 135.00% 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 Q3.2014_Bursa 251114.pdf 
