[BLDPLNT] QoQ TTM Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,440,443 1,445,361 1,437,238 1,493,961 1,558,192 1,571,028 1,686,538 -9.96% QoQ % -0.34% 0.57% -3.80% -4.12% -0.82% -6.85% - Horiz. % 85.41% 85.70% 85.22% 88.58% 92.39% 93.15% 100.00%
PBT -11,952 21,978 35,962 40,490 46,650 27,308 42,591 - QoQ % -154.38% -38.89% -11.18% -13.20% 70.83% -35.88% - Horiz. % -28.06% 51.60% 84.44% 95.07% 109.53% 64.12% 100.00%
Tax 5,825 -1,771 -11,940 -12,599 -13,633 533 -1,376 - QoQ % 428.91% 85.17% 5.23% 7.58% -2,657.79% 138.74% - Horiz. % -423.33% 128.71% 867.73% 915.62% 990.77% -38.74% 100.00%
NP -6,127 20,207 24,022 27,891 33,017 27,841 41,215 - QoQ % -130.32% -15.88% -13.87% -15.53% 18.59% -32.45% - Horiz. % -14.87% 49.03% 58.28% 67.67% 80.11% 67.55% 100.00%
NP to SH -6,380 20,354 24,209 28,285 33,291 27,754 41,064 - QoQ % -131.35% -15.92% -14.41% -15.04% 19.95% -32.41% - Horiz. % -15.54% 49.57% 58.95% 68.88% 81.07% 67.59% 100.00%
Tax Rate - % 8.06 % 33.20 % 31.12 % 29.22 % -1.95 % 3.23 % - QoQ % 0.00% -75.72% 6.68% 6.50% 1,598.46% -160.37% - Horiz. % 0.00% 249.54% 1,027.86% 963.47% 904.64% -60.37% 100.00%
Total Cost 1,446,570 1,425,154 1,413,216 1,466,070 1,525,175 1,543,187 1,645,323 -8.20% QoQ % 1.50% 0.84% -3.61% -3.88% -1.17% -6.21% - Horiz. % 87.92% 86.62% 85.89% 89.11% 92.70% 93.79% 100.00%
Net Worth 789,996 801,294 800,360 800,360 800,360 784,465 779,790 0.87% QoQ % -1.41% 0.12% 0.00% 0.00% 2.03% 0.60% - Horiz. % 101.31% 102.76% 102.64% 102.64% 102.64% 100.60% 100.00%
Dividend 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 789,996 801,294 800,360 800,360 800,360 784,465 779,790 0.87% QoQ % -1.41% 0.12% 0.00% 0.00% 2.03% 0.60% - Horiz. % 101.31% 102.76% 102.64% 102.64% 102.64% 100.60% 100.00%
NOSH 93,490 93,500 93,500 93,500 93,500 93,500 93,500 -0.01% QoQ % -0.01% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.99% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.43 % 1.40 % 1.67 % 1.87 % 2.12 % 1.77 % 2.44 % - QoQ % -130.71% -16.17% -10.70% -11.79% 19.77% -27.46% - Horiz. % -17.62% 57.38% 68.44% 76.64% 86.89% 72.54% 100.00%
ROE -0.81 % 2.54 % 3.02 % 3.53 % 4.16 % 3.54 % 5.27 % - QoQ % -131.89% -15.89% -14.45% -15.14% 17.51% -32.83% - Horiz. % -15.37% 48.20% 57.31% 66.98% 78.94% 67.17% 100.00%
Per Share 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,540.73 1,545.84 1,537.15 1,597.82 1,666.52 1,680.24 1,803.78 -9.95% QoQ % -0.33% 0.57% -3.80% -4.12% -0.82% -6.85% - Horiz. % 85.42% 85.70% 85.22% 88.58% 92.39% 93.15% 100.00%
EPS -6.82 21.77 25.89 30.25 35.61 29.68 43.92 - QoQ % -131.33% -15.91% -14.41% -15.05% 19.98% -32.42% - Horiz. % -15.53% 49.57% 58.95% 68.88% 81.08% 67.58% 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 8.4500 8.5700 8.5600 8.5600 8.5600 8.3900 8.3400 0.87% QoQ % -1.40% 0.12% 0.00% 0.00% 2.03% 0.60% - Horiz. % 101.32% 102.76% 102.64% 102.64% 102.64% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,540.58 1,545.84 1,537.15 1,597.82 1,666.52 1,680.24 1,803.78 -9.96% QoQ % -0.34% 0.57% -3.80% -4.12% -0.82% -6.85% - Horiz. % 85.41% 85.70% 85.22% 88.58% 92.39% 93.15% 100.00%
EPS -6.82 21.77 25.89 30.25 35.61 29.68 43.92 - QoQ % -131.33% -15.91% -14.41% -15.05% 19.98% -32.42% - Horiz. % -15.53% 49.57% 58.95% 68.88% 81.08% 67.58% 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 8.4492 8.5700 8.5600 8.5600 8.5600 8.3900 8.3400 0.87% QoQ % -1.41% 0.12% 0.00% 0.00% 2.03% 0.60% - Horiz. % 101.31% 102.76% 102.64% 102.64% 102.64% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 9.2000 8.1000 8.0000 8.2000 7.6500 8.1000 8.3200 -
P/RPS 0.60 0.52 0.52 0.51 0.46 0.48 0.46 19.32% QoQ % 15.38% 0.00% 1.96% 10.87% -4.17% 4.35% - Horiz. % 130.43% 113.04% 113.04% 110.87% 100.00% 104.35% 100.00%
P/EPS -134.81 37.21 30.90 27.11 21.49 27.29 18.94 - QoQ % -462.30% 20.42% 13.98% 26.15% -21.25% 44.09% - Horiz. % -711.77% 196.46% 163.15% 143.14% 113.46% 144.09% 100.00%
EY -0.74 2.69 3.24 3.69 4.65 3.66 5.28 - QoQ % -127.51% -16.98% -12.20% -20.65% 27.05% -30.68% - Horiz. % -14.02% 50.95% 61.36% 69.89% 88.07% 69.32% 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 1.09 0.95 0.93 0.96 0.89 0.97 1.00 5.90% QoQ % 14.74% 2.15% -3.12% 7.87% -8.25% -3.00% - Horiz. % 109.00% 95.00% 93.00% 96.00% 89.00% 97.00% 100.00%
Price Multiplier on Announcement Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 27/08/14 -
Price 9.2000 9.3000 8.1000 8.0500 8.0000 8.1000 8.0200 -
P/RPS 0.60 0.60 0.53 0.50 0.48 0.48 0.44 22.90% QoQ % 0.00% 13.21% 6.00% 4.17% 0.00% 9.09% - Horiz. % 136.36% 136.36% 120.45% 113.64% 109.09% 109.09% 100.00%
P/EPS -134.81 42.72 31.28 26.61 22.47 27.29 18.26 - QoQ % -415.57% 36.57% 17.55% 18.42% -17.66% 49.45% - Horiz. % -738.28% 233.95% 171.30% 145.73% 123.06% 149.45% 100.00%
EY -0.74 2.34 3.20 3.76 4.45 3.66 5.48 - QoQ % -131.62% -26.88% -14.89% -15.51% 21.58% -33.21% - Horiz. % -13.50% 42.70% 58.39% 68.61% 81.20% 66.79% 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 1.09 1.09 0.95 0.94 0.93 0.97 0.96 8.81% QoQ % 0.00% 14.74% 1.06% 1.08% -4.12% 1.04% - Horiz. % 113.54% 113.54% 98.96% 97.92% 96.88% 101.04% 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_Mar_2015 (1).pdf 
