[BTECH] QoQ TTM Result on 2005-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 24,233 22,810 21,019 18,180 16,434 13,822 12,643 54.49% QoQ % 6.24% 8.52% 15.62% 10.62% 18.90% 9.33% - Horiz. % 191.67% 180.42% 166.25% 143.79% 129.98% 109.33% 100.00%
PBT 1,094 974 877 1,666 2,327 2,280 2,926 -48.19% QoQ % 12.32% 11.06% -47.36% -28.41% 2.06% -22.08% - Horiz. % 37.39% 33.29% 29.97% 56.94% 79.53% 77.92% 100.00%
Tax -458 -460 -488 -636 -635 -635 -687 -23.74% QoQ % 0.43% 5.74% 23.27% -0.16% 0.00% 7.57% - Horiz. % 66.67% 66.96% 71.03% 92.58% 92.43% 92.43% 100.00%
NP 636 514 389 1,030 1,692 1,645 2,239 -56.89% QoQ % 23.74% 32.13% -62.23% -39.13% 2.86% -26.53% - Horiz. % 28.41% 22.96% 17.37% 46.00% 75.57% 73.47% 100.00%
NP to SH 725 605 477 1,096 1,741 1,667 2,239 -52.94% QoQ % 19.83% 26.83% -56.48% -37.05% 4.44% -25.55% - Horiz. % 32.38% 27.02% 21.30% 48.95% 77.76% 74.45% 100.00%
Tax Rate 41.86 % 47.23 % 55.64 % 38.18 % 27.29 % 27.85 % 23.48 % 47.18% QoQ % -11.37% -15.12% 45.73% 39.90% -2.01% 18.61% - Horiz. % 178.28% 201.15% 236.97% 162.61% 116.23% 118.61% 100.00%
Total Cost 23,597 22,296 20,630 17,150 14,742 12,177 10,404 72.88% QoQ % 5.84% 8.08% 20.29% 16.33% 21.06% 17.04% - Horiz. % 226.81% 214.30% 198.29% 164.84% 141.70% 117.04% 100.00%
Net Worth 29,777 28,499 28,319 22,928 23,771 26,822 27,981 4.25% QoQ % 4.48% 0.64% 23.51% -3.55% -11.37% -4.14% - Horiz. % 106.42% 101.85% 101.21% 81.94% 84.95% 95.86% 100.00%
Dividend 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 417 417 417 1,634 3,307 3,307 1,634 -59.86% QoQ % 0.00% 0.00% -74.47% -50.58% 0.00% 102.33% - Horiz. % 25.53% 25.53% 25.53% 100.00% 202.33% 202.33% 100.00%
Div Payout % 57.56 % 68.98 % 87.49 % 149.15 % 189.98 % 198.41 % 73.01 % -14.70% QoQ % -16.56% -21.16% -41.34% -21.49% -4.25% 171.76% - Horiz. % 78.84% 94.48% 119.83% 204.29% 260.21% 271.76% 100.00%
Equity 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 29,777 28,499 28,319 22,928 23,771 26,822 27,981 4.25% QoQ % 4.48% 0.64% 23.51% -3.55% -11.37% -4.14% - Horiz. % 106.42% 101.85% 101.21% 81.94% 84.95% 95.86% 100.00%
NOSH 148,888 149,999 149,047 152,857 148,571 157,777 147,272 0.73% QoQ % -0.74% 0.64% -2.49% 2.88% -5.84% 7.13% - Horiz. % 101.10% 101.85% 101.21% 103.79% 100.88% 107.13% 100.00%
Ratio Analysis 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.62 % 2.25 % 1.85 % 5.67 % 10.30 % 11.90 % 17.71 % -72.13% QoQ % 16.44% 21.62% -67.37% -44.95% -13.45% -32.81% - Horiz. % 14.79% 12.70% 10.45% 32.02% 58.16% 67.19% 100.00%
ROE 2.43 % 2.12 % 1.68 % 4.78 % 7.32 % 6.21 % 8.00 % -54.91% QoQ % 14.62% 26.19% -64.85% -34.70% 17.87% -22.38% - Horiz. % 30.38% 26.50% 21.00% 59.75% 91.50% 77.62% 100.00%
Per Share 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.28 15.21 14.10 11.89 11.06 8.76 8.58 53.45% QoQ % 7.03% 7.87% 18.59% 7.50% 26.26% 2.10% - Horiz. % 189.74% 177.27% 164.34% 138.58% 128.90% 102.10% 100.00%
EPS 0.49 0.40 0.32 0.72 1.17 1.06 1.52 -53.08% QoQ % 22.50% 25.00% -55.56% -38.46% 10.38% -30.26% - Horiz. % 32.24% 26.32% 21.05% 47.37% 76.97% 69.74% 100.00%
DPS 0.28 0.28 0.28 1.07 2.23 2.10 1.11 -60.18% QoQ % 0.00% 0.00% -73.83% -52.02% 6.19% 89.19% - Horiz. % 25.23% 25.23% 25.23% 96.40% 200.90% 189.19% 100.00%
NAPS 0.2000 0.1900 0.1900 0.1500 0.1600 0.1700 0.1900 3.49% QoQ % 5.26% 0.00% 26.67% -6.25% -5.88% -10.53% - Horiz. % 105.26% 100.00% 100.00% 78.95% 84.21% 89.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.62 9.05 8.34 7.21 6.52 5.48 5.02 54.47% QoQ % 6.30% 8.51% 15.67% 10.58% 18.98% 9.16% - Horiz. % 191.63% 180.28% 166.14% 143.63% 129.88% 109.16% 100.00%
EPS 0.29 0.24 0.19 0.43 0.69 0.66 0.89 -52.75% QoQ % 20.83% 26.32% -55.81% -37.68% 4.55% -25.84% - Horiz. % 32.58% 26.97% 21.35% 48.31% 77.53% 74.16% 100.00%
DPS 0.17 0.17 0.17 0.65 1.31 1.31 0.65 -59.20% QoQ % 0.00% 0.00% -73.85% -50.38% 0.00% 101.54% - Horiz. % 26.15% 26.15% 26.15% 100.00% 201.54% 201.54% 100.00%
NAPS 0.1182 0.1131 0.1124 0.0910 0.0943 0.1064 0.1110 4.29% QoQ % 4.51% 0.62% 23.52% -3.50% -11.37% -4.14% - Horiz. % 106.49% 101.89% 101.26% 81.98% 84.95% 95.86% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.2200 0.3500 0.4600 0.5800 0.4100 0.7400 0.9300 -
P/RPS 1.35 2.30 3.26 4.88 3.71 8.45 10.83 -75.14% QoQ % -41.30% -29.45% -33.20% 31.54% -56.09% -21.98% - Horiz. % 12.47% 21.24% 30.10% 45.06% 34.26% 78.02% 100.00%
P/EPS 45.18 86.78 143.74 80.89 34.99 70.04 61.17 -18.34% QoQ % -47.94% -39.63% 77.70% 131.18% -50.04% 14.50% - Horiz. % 73.86% 141.87% 234.98% 132.24% 57.20% 114.50% 100.00%
EY 2.21 1.15 0.70 1.24 2.86 1.43 1.63 22.57% QoQ % 92.17% 64.29% -43.55% -56.64% 100.00% -12.27% - Horiz. % 135.58% 70.55% 42.94% 76.07% 175.46% 87.73% 100.00%
DY 1.27 0.80 0.61 1.84 5.43 2.83 1.19 4.45% QoQ % 58.75% 31.15% -66.85% -66.11% 91.87% 137.82% - Horiz. % 106.72% 67.23% 51.26% 154.62% 456.30% 237.82% 100.00%
P/NAPS 1.10 1.84 2.42 3.87 2.56 4.35 4.89 -63.11% QoQ % -40.22% -23.97% -37.47% 51.17% -41.15% -11.04% - Horiz. % 22.49% 37.63% 49.49% 79.14% 52.35% 88.96% 100.00%
Price Multiplier on Announcement Date 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 28/02/06 24/11/05 26/08/05 25/05/05 28/02/05 -
Price 0.2900 0.2200 0.4000 0.4300 0.5700 0.6800 0.8000 -
P/RPS 1.78 1.45 2.84 3.62 5.15 7.76 9.32 -66.94% QoQ % 22.76% -48.94% -21.55% -29.71% -33.63% -16.74% - Horiz. % 19.10% 15.56% 30.47% 38.84% 55.26% 83.26% 100.00%
P/EPS 59.56 54.55 124.99 59.97 48.64 64.36 52.62 8.63% QoQ % 9.18% -56.36% 108.42% 23.29% -24.43% 22.31% - Horiz. % 113.19% 103.67% 237.53% 113.97% 92.44% 122.31% 100.00%
EY 1.68 1.83 0.80 1.67 2.06 1.55 1.90 -7.90% QoQ % -8.20% 128.75% -52.10% -18.93% 32.90% -18.42% - Horiz. % 88.42% 96.32% 42.11% 87.89% 108.42% 81.58% 100.00%
DY 0.97 1.27 0.70 2.49 3.91 3.08 1.39 -21.38% QoQ % -23.62% 81.43% -71.89% -36.32% 26.95% 121.58% - Horiz. % 69.78% 91.37% 50.36% 179.14% 281.29% 221.58% 100.00%
P/NAPS 1.45 1.16 2.11 2.87 3.56 4.00 4.21 -50.96% QoQ % 25.00% -45.02% -26.48% -19.38% -11.00% -4.99% - Horiz. % 34.44% 27.55% 50.12% 68.17% 84.56% 95.01% 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
BTB_3rd quarter 2005_Submission.xls 
