[BTECH] YoY Quarter Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 6,394 5,568 4,915 4,203 4,386 4,639 4,787 4.94% YoY % 14.83% 13.29% 16.94% -4.17% -5.45% -3.09% - Horiz. % 133.57% 116.32% 102.67% 87.80% 91.62% 96.91% 100.00%
PBT 1,235 907 931 554 507 709 783 7.88% YoY % 36.16% -2.58% 68.05% 9.27% -28.49% -9.45% - Horiz. % 157.73% 115.84% 118.90% 70.75% 64.75% 90.55% 100.00%
Tax -327 -304 -308 -136 -259 -172 -211 7.57% YoY % -7.57% 1.30% -126.47% 47.49% -50.58% 18.48% - Horiz. % 154.98% 144.08% 145.97% 64.45% 122.75% 81.52% 100.00%
NP 908 603 623 418 248 537 572 8.00% YoY % 50.58% -3.21% 49.04% 68.55% -53.82% -6.12% - Horiz. % 158.74% 105.42% 108.92% 73.08% 43.36% 93.88% 100.00%
NP to SH 851 544 600 422 242 523 562 7.15% YoY % 56.43% -9.33% 42.18% 74.38% -53.73% -6.94% - Horiz. % 151.42% 96.80% 106.76% 75.09% 43.06% 93.06% 100.00%
Tax Rate 26.48 % 33.52 % 33.08 % 24.55 % 51.08 % 24.26 % 26.95 % -0.29% YoY % -21.00% 1.33% 34.75% -51.94% 110.55% -9.98% - Horiz. % 98.26% 124.38% 122.75% 91.09% 189.54% 90.02% 100.00%
Total Cost 5,486 4,965 4,292 3,785 4,138 4,102 4,215 4.49% YoY % 10.49% 15.68% 13.39% -8.53% 0.88% -2.68% - Horiz. % 130.15% 117.79% 101.83% 89.80% 98.17% 97.32% 100.00%
Net Worth 42,840 40,319 35,000 32,270 29,039 29,885 30,378 5.89% YoY % 6.25% 15.20% 8.46% 11.12% -2.83% -1.62% - Horiz. % 141.02% 132.73% 115.21% 106.23% 95.59% 98.38% 100.00%
Dividend 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 42,840 40,319 35,000 32,270 29,039 29,885 30,378 5.89% YoY % 6.25% 15.20% 8.46% 11.12% -2.83% -1.62% - Horiz. % 141.02% 132.73% 115.21% 106.23% 95.59% 98.38% 100.00%
NOSH 252,000 252,000 250,000 248,235 241,999 249,047 151,891 8.80% YoY % 0.00% 0.80% 0.71% 2.58% -2.83% 63.96% - Horiz. % 165.91% 165.91% 164.59% 163.43% 159.32% 163.96% 100.00%
Ratio Analysis 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.20 % 10.83 % 12.68 % 9.95 % 5.65 % 11.58 % 11.95 % 2.91% YoY % 31.12% -14.59% 27.44% 76.11% -51.21% -3.10% - Horiz. % 118.83% 90.63% 106.11% 83.26% 47.28% 96.90% 100.00%
ROE 1.99 % 1.35 % 1.71 % 1.31 % 0.83 % 1.75 % 1.85 % 1.22% YoY % 47.41% -21.05% 30.53% 57.83% -52.57% -5.41% - Horiz. % 107.57% 72.97% 92.43% 70.81% 44.86% 94.59% 100.00%
Per Share 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.54 2.21 1.97 1.69 1.81 1.86 3.15 -3.52% YoY % 14.93% 12.18% 16.57% -6.63% -2.69% -40.95% - Horiz. % 80.63% 70.16% 62.54% 53.65% 57.46% 59.05% 100.00%
EPS 0.34 0.22 0.24 0.17 0.10 0.21 0.37 -1.40% YoY % 54.55% -8.33% 41.18% 70.00% -52.38% -43.24% - Horiz. % 91.89% 59.46% 64.86% 45.95% 27.03% 56.76% 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 0.1700 0.1600 0.1400 0.1300 0.1200 0.1200 0.2000 -2.67% YoY % 6.25% 14.29% 7.69% 8.33% 0.00% -40.00% - Horiz. % 85.00% 80.00% 70.00% 65.00% 60.00% 60.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.54 2.21 1.95 1.67 1.74 1.84 1.90 4.95% YoY % 14.93% 13.33% 16.77% -4.02% -5.43% -3.16% - Horiz. % 133.68% 116.32% 102.63% 87.89% 91.58% 96.84% 100.00%
EPS 0.34 0.22 0.24 0.17 0.10 0.21 0.22 7.52% YoY % 54.55% -8.33% 41.18% 70.00% -52.38% -4.55% - Horiz. % 154.55% 100.00% 109.09% 77.27% 45.45% 95.45% 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 0.1700 0.1600 0.1389 0.1281 0.1152 0.1186 0.1205 5.90% YoY % 6.25% 15.19% 8.43% 11.20% -2.87% -1.58% - Horiz. % 141.08% 132.78% 115.27% 106.31% 95.60% 98.42% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.1650 0.1200 0.0950 0.1300 0.1000 0.2000 0.4100 -
P/RPS 6.50 5.43 4.83 7.68 5.52 10.74 13.01 -10.91% YoY % 19.71% 12.42% -37.11% 39.13% -48.60% -17.45% - Horiz. % 49.96% 41.74% 37.13% 59.03% 42.43% 82.55% 100.00%
P/EPS 48.86 55.59 39.58 76.47 100.00 95.24 110.81 -12.75% YoY % -12.11% 40.45% -48.24% -23.53% 5.00% -14.05% - Horiz. % 44.09% 50.17% 35.72% 69.01% 90.24% 85.95% 100.00%
EY 2.05 1.80 2.53 1.31 1.00 1.05 0.90 14.69% YoY % 13.89% -28.85% 93.13% 31.00% -4.76% 16.67% - Horiz. % 227.78% 200.00% 281.11% 145.56% 111.11% 116.67% 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 0.75 0.68 1.00 0.83 1.67 2.05 -11.72% YoY % 29.33% 10.29% -32.00% 20.48% -50.30% -18.54% - Horiz. % 47.32% 36.59% 33.17% 48.78% 40.49% 81.46% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 27/11/12 23/11/11 24/11/10 25/11/09 18/11/08 29/11/07 -
Price 0.1700 0.1200 0.1200 0.1300 0.1100 0.2900 0.5400 -
P/RPS 6.70 5.43 6.10 7.68 6.07 15.57 17.13 -14.47% YoY % 23.39% -10.98% -20.57% 26.52% -61.01% -9.11% - Horiz. % 39.11% 31.70% 35.61% 44.83% 35.43% 90.89% 100.00%
P/EPS 50.34 55.59 50.00 76.47 110.00 138.10 145.95 -16.24% YoY % -9.44% 11.18% -34.61% -30.48% -20.35% -5.38% - Horiz. % 34.49% 38.09% 34.26% 52.39% 75.37% 94.62% 100.00%
EY 1.99 1.80 2.00 1.31 0.91 0.72 0.69 19.29% YoY % 10.56% -10.00% 52.67% 43.96% 26.39% 4.35% - Horiz. % 288.41% 260.87% 289.86% 189.86% 131.88% 104.35% 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 1.00 0.75 0.86 1.00 0.92 2.42 2.70 -15.24% YoY % 33.33% -12.79% -14.00% 8.70% -61.98% -10.37% - Horiz. % 37.04% 27.78% 31.85% 37.04% 34.07% 89.63% 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-Q3.2010.xls 
