[BLDPLNT] QoQ Quarter Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 367,896 440,249 481,636 342,658 369,923 509,395 517,546 -20.37% QoQ % -16.43% -8.59% 40.56% -7.37% -27.38% -1.57% - Horiz. % 71.08% 85.06% 93.06% 66.21% 71.48% 98.43% 100.00%
PBT 7,395 -1,057 25,712 10,033 1,837 48,837 18,940 -46.61% QoQ % 799.62% -104.11% 156.27% 446.16% -96.24% 157.85% - Horiz. % 39.04% -5.58% 135.76% 52.97% 9.70% 257.85% 100.00%
Tax -2,119 10,890 -7,201 -2,894 -467 -11,686 -4,246 -37.11% QoQ % -119.46% 251.23% -148.83% -519.70% 96.00% -175.22% - Horiz. % 49.91% -256.48% 169.59% 68.16% 11.00% 275.22% 100.00%
NP 5,276 9,833 18,511 7,139 1,370 37,151 14,694 -49.51% QoQ % -46.34% -46.88% 159.29% 421.09% -96.31% 152.83% - Horiz. % 35.91% 66.92% 125.98% 48.58% 9.32% 252.83% 100.00%
NP to SH 5,149 9,856 18,402 7,252 1,553 37,319 14,133 -49.02% QoQ % -47.76% -46.44% 153.75% 366.97% -95.84% 164.06% - Horiz. % 36.43% 69.74% 130.21% 51.31% 10.99% 264.06% 100.00%
Tax Rate 28.65 % - % 28.01 % 28.84 % 25.42 % 23.93 % 22.42 % 17.78% QoQ % 0.00% 0.00% -2.88% 13.45% 6.23% 6.74% - Horiz. % 127.79% 0.00% 124.93% 128.64% 113.38% 106.74% 100.00%
Total Cost 362,620 430,416 463,125 335,519 368,553 472,244 502,852 -19.60% QoQ % -15.75% -7.06% 38.03% -8.96% -21.96% -6.09% - Horiz. % 72.11% 85.59% 92.10% 66.72% 73.29% 93.91% 100.00%
Net Worth 776,985 805,969 807,840 748,434 673,815 594,909 636,069 14.29% QoQ % -3.60% -0.23% 7.94% 11.07% 13.26% -6.47% - Horiz. % 122.15% 126.71% 127.00% 117.67% 105.93% 93.53% 100.00%
Dividend 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 776,985 805,969 807,840 748,434 673,815 594,909 636,069 14.29% QoQ % -3.60% -0.23% 7.94% 11.07% 13.26% -6.47% - Horiz. % 122.15% 126.71% 127.00% 117.67% 105.93% 93.53% 100.00%
NOSH 93,500 93,500 93,500 86,027 84,863 84,987 85,036 6.54% QoQ % 0.00% 0.00% 8.69% 1.37% -0.15% -0.06% - Horiz. % 109.95% 109.95% 109.95% 101.17% 99.80% 99.94% 100.00%
Ratio Analysis 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.43 % 2.23 % 3.84 % 2.08 % 0.37 % 7.29 % 2.84 % -36.73% QoQ % -35.87% -41.93% 84.62% 462.16% -94.92% 156.69% - Horiz. % 50.35% 78.52% 135.21% 73.24% 13.03% 256.69% 100.00%
ROE 0.66 % 1.22 % 2.28 % 0.97 % 0.23 % 6.27 % 2.22 % -55.49% QoQ % -45.90% -46.49% 135.05% 321.74% -96.33% 182.43% - Horiz. % 29.73% 54.95% 102.70% 43.69% 10.36% 282.43% 100.00%
Per Share 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 393.47 470.85 515.12 398.31 435.90 599.38 608.62 -25.25% QoQ % -16.43% -8.59% 29.33% -8.62% -27.27% -1.52% - Horiz. % 64.65% 77.36% 84.64% 65.44% 71.62% 98.48% 100.00%
EPS 5.51 10.54 19.68 8.43 1.83 43.91 16.62 -52.13% QoQ % -47.72% -46.44% 133.45% 360.66% -95.83% 164.20% - Horiz. % 33.15% 63.42% 118.41% 50.72% 11.01% 264.20% 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 8.3100 8.6200 8.6400 8.7000 7.9400 7.0000 7.4800 7.27% QoQ % -3.60% -0.23% -0.69% 9.57% 13.43% -6.42% - Horiz. % 111.10% 115.24% 115.51% 116.31% 106.15% 93.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 393.47 470.85 515.12 366.48 395.64 544.81 553.53 -20.37% QoQ % -16.43% -8.59% 40.56% -7.37% -27.38% -1.58% - Horiz. % 71.08% 85.06% 93.06% 66.21% 71.48% 98.42% 100.00%
EPS 5.51 10.54 19.68 7.76 1.66 39.91 15.12 -49.01% QoQ % -47.72% -46.44% 153.61% 367.47% -95.84% 163.96% - Horiz. % 36.44% 69.71% 130.16% 51.32% 10.98% 263.96% 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 8.3100 8.6200 8.6400 8.0047 7.2066 6.3627 6.8029 14.29% QoQ % -3.60% -0.23% 7.94% 11.07% 13.26% -6.47% - Horiz. % 122.15% 126.71% 127.00% 117.67% 105.93% 93.53% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 8.9000 8.9500 8.5000 8.5000 8.3700 8.2900 8.0900 -
P/RPS 2.26 1.90 1.65 2.13 1.92 1.38 1.33 42.44% QoQ % 18.95% 15.15% -22.54% 10.94% 39.13% 3.76% - Horiz. % 169.92% 142.86% 124.06% 160.15% 144.36% 103.76% 100.00%
P/EPS 161.61 84.91 43.19 100.83 457.38 18.88 48.68 122.70% QoQ % 90.33% 96.60% -57.17% -77.95% 2,322.56% -61.22% - Horiz. % 331.98% 174.42% 88.72% 207.13% 939.56% 38.78% 100.00%
EY 0.62 1.18 2.32 0.99 0.22 5.30 2.05 -54.98% QoQ % -47.46% -49.14% 134.34% 350.00% -95.85% 158.54% - Horiz. % 30.24% 57.56% 113.17% 48.29% 10.73% 258.54% 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 1.07 1.04 0.98 0.98 1.05 1.18 1.08 -0.62% QoQ % 2.88% 6.12% 0.00% -6.67% -11.02% 9.26% - Horiz. % 99.07% 96.30% 90.74% 90.74% 97.22% 109.26% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 29/11/13 29/08/13 31/05/13 28/02/13 30/11/12 -
Price 8.7000 8.8700 9.0000 8.5300 8.7500 8.3200 8.4000 -
P/RPS 2.21 1.88 1.75 2.14 2.01 1.39 1.38 36.92% QoQ % 17.55% 7.43% -18.22% 6.47% 44.60% 0.72% - Horiz. % 160.14% 136.23% 126.81% 155.07% 145.65% 100.72% 100.00%
P/EPS 157.98 84.15 45.73 101.19 478.14 18.95 50.54 113.93% QoQ % 87.74% 84.01% -54.81% -78.84% 2,423.17% -62.50% - Horiz. % 312.58% 166.50% 90.48% 200.22% 946.06% 37.50% 100.00%
EY 0.63 1.19 2.19 0.99 0.21 5.28 1.98 -53.43% QoQ % -47.06% -45.66% 121.21% 371.43% -96.02% 166.67% - Horiz. % 31.82% 60.10% 110.61% 50.00% 10.61% 266.67% 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 1.05 1.03 1.04 0.98 1.10 1.19 1.12 -4.22% QoQ % 1.94% -0.96% 6.12% -10.91% -7.56% 6.25% - Horiz. % 93.75% 91.96% 92.86% 87.50% 98.21% 106.25% 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_Jun_2013.pdf 
