[BTECH] YoY Quarter Result on 2010-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 6,348 5,191 4,501 4,176 4,273 4,958 4,541 5.74% YoY % 22.29% 15.33% 7.78% -2.27% -13.82% 9.18% - Horiz. % 139.79% 114.31% 99.12% 91.96% 94.10% 109.18% 100.00%
PBT 1,391 947 627 694 546 758 596 15.16% YoY % 46.88% 51.04% -9.65% 27.11% -27.97% 27.18% - Horiz. % 233.39% 158.89% 105.20% 116.44% 91.61% 127.18% 100.00%
Tax -344 -229 -240 -222 -293 -191 -161 13.48% YoY % -50.22% 4.58% -8.11% 24.23% -53.40% -18.63% - Horiz. % 213.66% 142.24% 149.07% 137.89% 181.99% 118.63% 100.00%
NP 1,047 718 387 472 253 567 435 15.75% YoY % 45.82% 85.53% -18.01% 86.56% -55.38% 30.34% - Horiz. % 240.69% 165.06% 88.97% 108.51% 58.16% 130.34% 100.00%
NP to SH 1,018 688 364 485 247 550 432 15.34% YoY % 47.97% 89.01% -24.95% 96.36% -55.09% 27.31% - Horiz. % 235.65% 159.26% 84.26% 112.27% 57.18% 127.31% 100.00%
Tax Rate 24.73 % 24.18 % 38.28 % 31.99 % 53.66 % 25.20 % 27.01 % -1.46% YoY % 2.27% -36.83% 19.66% -40.38% 112.94% -6.70% - Horiz. % 91.56% 89.52% 141.73% 118.44% 198.67% 93.30% 100.00%
Total Cost 5,301 4,473 4,114 3,704 4,020 4,391 4,106 4.35% YoY % 18.51% 8.73% 11.07% -7.86% -8.45% 6.94% - Horiz. % 129.10% 108.94% 100.19% 90.21% 97.91% 106.94% 100.00%
Net Worth 40,319 40,319 33,799 30,631 29,639 29,999 29,793 5.17% YoY % 0.00% 19.29% 10.34% 3.35% -1.20% 0.69% - Horiz. % 135.33% 135.33% 113.45% 102.81% 99.49% 100.69% 100.00%
Dividend 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 40,319 40,319 33,799 30,631 29,639 29,999 29,793 5.17% YoY % 0.00% 19.29% 10.34% 3.35% -1.20% 0.69% - Horiz. % 135.33% 135.33% 113.45% 102.81% 99.49% 100.69% 100.00%
NOSH 252,000 252,000 259,999 255,263 246,999 250,000 148,965 9.15% YoY % 0.00% -3.08% 1.86% 3.35% -1.20% 67.82% - Horiz. % 169.17% 169.17% 174.54% 171.36% 165.81% 167.82% 100.00%
Ratio Analysis 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.49 % 13.83 % 8.60 % 11.30 % 5.92 % 11.44 % 9.58 % 9.46% YoY % 19.23% 60.81% -23.89% 90.88% -48.25% 19.42% - Horiz. % 172.13% 144.36% 89.77% 117.95% 61.80% 119.42% 100.00%
ROE 2.52 % 1.71 % 1.08 % 1.58 % 0.83 % 1.83 % 1.45 % 9.64% YoY % 47.37% 58.33% -31.65% 90.36% -54.64% 26.21% - Horiz. % 173.79% 117.93% 74.48% 108.97% 57.24% 126.21% 100.00%
Per Share 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.52 2.06 1.73 1.64 1.73 1.98 3.05 -3.13% YoY % 22.33% 19.08% 5.49% -5.20% -12.63% -35.08% - Horiz. % 82.62% 67.54% 56.72% 53.77% 56.72% 64.92% 100.00%
EPS 0.40 0.27 0.14 0.19 0.10 0.22 0.29 5.50% YoY % 48.15% 92.86% -26.32% 90.00% -54.55% -24.14% - Horiz. % 137.93% 93.10% 48.28% 65.52% 34.48% 75.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1600 0.1600 0.1300 0.1200 0.1200 0.1200 0.2000 -3.65% YoY % 0.00% 23.08% 8.33% 0.00% 0.00% -40.00% - Horiz. % 80.00% 80.00% 65.00% 60.00% 60.00% 60.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.52 2.06 1.79 1.66 1.70 1.97 1.80 5.76% YoY % 22.33% 15.08% 7.83% -2.35% -13.71% 9.44% - Horiz. % 140.00% 114.44% 99.44% 92.22% 94.44% 109.44% 100.00%
EPS 0.40 0.27 0.14 0.19 0.10 0.22 0.17 15.31% YoY % 48.15% 92.86% -26.32% 90.00% -54.55% 29.41% - Horiz. % 235.29% 158.82% 82.35% 111.76% 58.82% 129.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1600 0.1600 0.1341 0.1216 0.1176 0.1190 0.1182 5.17% YoY % 0.00% 19.31% 10.28% 3.40% -1.18% 0.68% - Horiz. % 135.36% 135.36% 113.45% 102.88% 99.49% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.1500 0.1300 0.1200 0.1200 0.1100 0.2900 0.3000 -
P/RPS 5.95 6.31 6.93 7.34 6.36 14.62 9.84 -8.04% YoY % -5.71% -8.95% -5.59% 15.41% -56.50% 48.58% - Horiz. % 60.47% 64.13% 70.43% 74.59% 64.63% 148.58% 100.00%
P/EPS 37.13 47.62 85.71 63.16 110.00 131.82 103.45 -15.69% YoY % -22.03% -44.44% 35.70% -42.58% -16.55% 27.42% - Horiz. % 35.89% 46.03% 82.85% 61.05% 106.33% 127.42% 100.00%
EY 2.69 2.10 1.17 1.58 0.91 0.76 0.97 18.51% YoY % 28.10% 79.49% -25.95% 73.63% 19.74% -21.65% - Horiz. % 277.32% 216.49% 120.62% 162.89% 93.81% 78.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.94 0.81 0.92 1.00 0.92 2.42 1.50 -7.49% YoY % 16.05% -11.96% -8.00% 8.70% -61.98% 61.33% - Horiz. % 62.67% 54.00% 61.33% 66.67% 61.33% 161.33% 100.00%
Price Multiplier on Announcement Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 24/08/11 25/08/10 26/08/09 28/08/08 30/08/07 -
Price 0.1550 0.1400 0.1050 0.1000 0.1200 0.2900 0.5000 -
P/RPS 6.15 6.80 6.07 6.11 6.94 14.62 16.40 -15.07% YoY % -9.56% 12.03% -0.65% -11.96% -52.53% -10.85% - Horiz. % 37.50% 41.46% 37.01% 37.26% 42.32% 89.15% 100.00%
P/EPS 38.37 51.28 75.00 52.63 120.00 131.82 172.41 -22.14% YoY % -25.18% -31.63% 42.50% -56.14% -8.97% -23.54% - Horiz. % 22.26% 29.74% 43.50% 30.53% 69.60% 76.46% 100.00%
EY 2.61 1.95 1.33 1.90 0.83 0.76 0.58 28.46% YoY % 33.85% 46.62% -30.00% 128.92% 9.21% 31.03% - Horiz. % 450.00% 336.21% 229.31% 327.59% 143.10% 131.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.97 0.88 0.81 0.83 1.00 2.42 2.50 -14.58% YoY % 10.23% 8.64% -2.41% -17.00% -58.68% -3.20% - Horiz. % 38.80% 35.20% 32.40% 33.20% 40.00% 96.80% 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 Q2 Report 2010 (25.08.2010-F).xls 
