[BTECH] QoQ TTM Result on 2010-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 15,942 16,451 16,634 16,731 16,979 16,716 16,969 -4.07% QoQ % -3.09% -1.10% -0.58% -1.46% 1.57% -1.49% - Horiz. % 93.95% 96.95% 98.03% 98.60% 100.06% 98.51% 100.00%
PBT 1,838 2,057 2,010 1,862 1,806 1,286 1,488 15.08% QoQ % -10.65% 2.34% 7.95% 3.10% 40.44% -13.58% - Horiz. % 123.52% 138.24% 135.08% 125.13% 121.37% 86.42% 100.00%
Tax -826 -559 -682 -753 -707 -830 -743 7.29% QoQ % -47.76% 18.04% 9.43% -6.51% 14.82% -11.71% - Horiz. % 111.17% 75.24% 91.79% 101.35% 95.15% 111.71% 100.00%
NP 1,012 1,498 1,328 1,109 1,099 456 745 22.59% QoQ % -32.44% 12.80% 19.75% 0.91% 141.01% -38.79% - Horiz. % 135.84% 201.07% 178.26% 148.86% 147.52% 61.21% 100.00%
NP to SH 1,057 1,577 1,397 1,159 1,153 512 793 21.05% QoQ % -32.97% 12.88% 20.53% 0.52% 125.20% -35.44% - Horiz. % 133.29% 198.87% 176.17% 146.15% 145.40% 64.56% 100.00%
Tax Rate 44.94 % 27.18 % 33.93 % 40.44 % 39.15 % 64.54 % 49.93 % -6.76% QoQ % 65.34% -19.89% -16.10% 3.30% -39.34% 29.26% - Horiz. % 90.01% 54.44% 67.96% 80.99% 78.41% 129.26% 100.00%
Total Cost 14,930 14,953 15,306 15,622 15,880 16,260 16,224 -5.38% QoQ % -0.15% -2.31% -2.02% -1.62% -2.34% 0.22% - Horiz. % 92.02% 92.17% 94.34% 96.29% 97.88% 100.22% 100.00%
Net Worth 31,885 32,270 30,631 31,015 30,830 29,039 29,639 4.98% QoQ % -1.19% 5.35% -1.24% 0.60% 6.17% -2.02% - Horiz. % 107.58% 108.88% 103.35% 104.64% 104.02% 97.98% 100.00%
Dividend 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 0 0 0 0 0 0 0 - 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 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 31,885 32,270 30,631 31,015 30,830 29,039 29,639 4.98% QoQ % -1.19% 5.35% -1.24% 0.60% 6.17% -2.02% - Horiz. % 107.58% 108.88% 103.35% 104.64% 104.02% 97.98% 100.00%
NOSH 265,714 248,235 255,263 258,461 256,923 241,999 246,999 4.98% QoQ % 7.04% -2.75% -1.24% 0.60% 6.17% -2.02% - Horiz. % 107.58% 100.50% 103.35% 104.64% 104.02% 97.98% 100.00%
Ratio Analysis 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.35 % 9.11 % 7.98 % 6.63 % 6.47 % 2.73 % 4.39 % 27.81% QoQ % -30.30% 14.16% 20.36% 2.47% 137.00% -37.81% - Horiz. % 144.65% 207.52% 181.78% 151.03% 147.38% 62.19% 100.00%
ROE 3.31 % 4.89 % 4.56 % 3.74 % 3.74 % 1.76 % 2.68 % 15.07% QoQ % -32.31% 7.24% 21.93% 0.00% 112.50% -34.33% - Horiz. % 123.51% 182.46% 170.15% 139.55% 139.55% 65.67% 100.00%
Per Share 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.00 6.63 6.52 6.47 6.61 6.91 6.87 -8.61% QoQ % -9.50% 1.69% 0.77% -2.12% -4.34% 0.58% - Horiz. % 87.34% 96.51% 94.91% 94.18% 96.22% 100.58% 100.00%
EPS 0.40 0.64 0.55 0.45 0.45 0.21 0.32 15.99% QoQ % -37.50% 16.36% 22.22% 0.00% 114.29% -34.38% - Horiz. % 125.00% 200.00% 171.88% 140.62% 140.62% 65.62% 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 0.1200 0.1300 0.1200 0.1200 0.1200 0.1200 0.1200 - QoQ % -7.69% 8.33% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 108.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.33 6.53 6.60 6.64 6.74 6.63 6.73 -3.99% QoQ % -3.06% -1.06% -0.60% -1.48% 1.66% -1.49% - Horiz. % 94.06% 97.03% 98.07% 98.66% 100.15% 98.51% 100.00%
EPS 0.42 0.63 0.55 0.46 0.46 0.20 0.31 22.37% QoQ % -33.33% 14.55% 19.57% 0.00% 130.00% -35.48% - Horiz. % 135.48% 203.23% 177.42% 148.39% 148.39% 64.52% 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 0.1265 0.1281 0.1216 0.1231 0.1223 0.1152 0.1176 4.97% QoQ % -1.25% 5.35% -1.22% 0.65% 6.16% -2.04% - Horiz. % 107.57% 108.93% 103.40% 104.68% 104.00% 97.96% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.1100 0.1300 0.1200 0.1000 0.1100 0.1000 0.1100 -
P/RPS 1.83 1.96 1.84 1.54 1.66 1.45 1.60 9.34% QoQ % -6.63% 6.52% 19.48% -7.23% 14.48% -9.37% - Horiz. % 114.37% 122.50% 115.00% 96.25% 103.75% 90.62% 100.00%
P/EPS 27.65 20.46 21.93 22.30 24.51 47.27 34.26 -13.28% QoQ % 35.14% -6.70% -1.66% -9.02% -48.15% 37.97% - Horiz. % 80.71% 59.72% 64.01% 65.09% 71.54% 137.97% 100.00%
EY 3.62 4.89 4.56 4.48 4.08 2.12 2.92 15.36% QoQ % -25.97% 7.24% 1.79% 9.80% 92.45% -27.40% - Horiz. % 123.97% 167.47% 156.16% 153.42% 139.73% 72.60% 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 0.92 1.00 1.00 0.83 0.92 0.83 0.92 - QoQ % -8.00% 0.00% 20.48% -9.78% 10.84% -9.78% - Horiz. % 100.00% 108.70% 108.70% 90.22% 100.00% 90.22% 100.00%
Price Multiplier on Announcement Date 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 11/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.1050 0.1300 0.1000 0.1300 0.1200 0.1100 0.1200 -
P/RPS 1.75 1.96 1.53 2.01 1.82 1.59 1.75 - QoQ % -10.71% 28.10% -23.88% 10.44% 14.47% -9.14% - Horiz. % 100.00% 112.00% 87.43% 114.86% 104.00% 90.86% 100.00%
P/EPS 26.40 20.46 18.27 28.99 26.74 51.99 37.38 -20.64% QoQ % 29.03% 11.99% -36.98% 8.41% -48.57% 39.09% - Horiz. % 70.63% 54.74% 48.88% 77.55% 71.54% 139.09% 100.00%
EY 3.79 4.89 5.47 3.45 3.74 1.92 2.68 25.91% QoQ % -22.49% -10.60% 58.55% -7.75% 94.79% -28.36% - Horiz. % 141.42% 182.46% 204.10% 128.73% 139.55% 71.64% 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 0.88 1.00 0.83 1.08 1.00 0.92 1.00 -8.15% QoQ % -12.00% 20.48% -23.15% 8.00% 8.70% -8.00% - Horiz. % 88.00% 100.00% 83.00% 108.00% 100.00% 92.00% 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-Q1.2010.xls 
