[BTECH] YoY TTM Result on 2010-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 22,967 20,601 16,329 16,634 16,969 19,776 21,266 1.29% YoY % 11.48% 26.16% -1.83% -1.97% -14.19% -7.01% - Horiz. % 108.00% 96.87% 76.78% 78.22% 79.79% 92.99% 100.00%
PBT 4,492 4,911 1,648 2,010 1,488 2,306 2,324 11.60% YoY % -8.53% 198.00% -18.01% 35.08% -35.47% -0.77% - Horiz. % 193.29% 211.32% 70.91% 86.49% 64.03% 99.23% 100.00%
Tax -1,369 -1,133 -848 -682 -743 -617 -608 14.47% YoY % -20.83% -33.61% -24.34% 8.21% -20.42% -1.48% - Horiz. % 225.16% 186.35% 139.47% 112.17% 122.20% 101.48% 100.00%
NP 3,123 3,778 800 1,328 745 1,689 1,716 10.48% YoY % -17.34% 372.25% -39.76% 78.26% -55.89% -1.57% - Horiz. % 181.99% 220.16% 46.62% 77.39% 43.41% 98.43% 100.00%
NP to SH 2,997 3,670 788 1,397 793 1,614 1,579 11.26% YoY % -18.34% 365.74% -43.59% 76.17% -50.87% 2.22% - Horiz. % 189.80% 232.43% 49.91% 88.47% 50.22% 102.22% 100.00%
Tax Rate 30.48 % 23.07 % 51.46 % 33.93 % 49.93 % 26.76 % 26.16 % 2.58% YoY % 32.12% -55.17% 51.67% -32.04% 86.58% 2.29% - Horiz. % 116.51% 88.19% 196.71% 129.70% 190.86% 102.29% 100.00%
Total Cost 19,844 16,823 15,529 15,306 16,224 18,087 19,550 0.25% YoY % 17.96% 8.33% 1.46% -5.66% -10.30% -7.48% - Horiz. % 101.50% 86.05% 79.43% 78.29% 82.99% 92.52% 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 0 1,262 0 0 0 0 434 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 290.88% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 34.40 % - % - % - % - % 27.49 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 125.14% 0.00% 0.00% 0.00% 0.00% 100.00%
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 13.60 % 18.34 % 4.90 % 7.98 % 4.39 % 8.54 % 8.07 % 9.08% YoY % -25.85% 274.29% -38.60% 81.78% -48.59% 5.82% - Horiz. % 168.53% 227.26% 60.72% 98.88% 54.40% 105.82% 100.00%
ROE 7.43 % 9.10 % 2.33 % 4.56 % 2.68 % 5.38 % 5.30 % 5.79% YoY % -18.35% 290.56% -48.90% 70.15% -50.19% 1.51% - Horiz. % 140.19% 171.70% 43.96% 86.04% 50.57% 101.51% 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 9.11 8.18 6.28 6.52 6.87 7.91 14.28 -7.21% YoY % 11.37% 30.25% -3.68% -5.09% -13.15% -44.61% - Horiz. % 63.80% 57.28% 43.98% 45.66% 48.11% 55.39% 100.00%
EPS 1.19 1.46 0.30 0.55 0.32 0.65 1.06 1.94% YoY % -18.49% 386.67% -45.45% 71.88% -50.77% -38.68% - Horiz. % 112.26% 137.74% 28.30% 51.89% 30.19% 61.32% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.29 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 172.41% 0.00% 0.00% 0.00% 0.00% 100.00%
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 9.11 8.18 6.48 6.60 6.73 7.85 8.44 1.28% YoY % 11.37% 26.23% -1.82% -1.93% -14.27% -6.99% - Horiz. % 107.94% 96.92% 76.78% 78.20% 79.74% 93.01% 100.00%
EPS 1.19 1.46 0.31 0.55 0.31 0.64 0.63 11.17% YoY % -18.49% 370.97% -43.64% 77.42% -51.56% 1.59% - Horiz. % 188.89% 231.75% 49.21% 87.30% 49.21% 101.59% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.17 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 294.12% 0.00% 0.00% 0.00% 0.00% 100.00%
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 1.65 1.59 1.91 1.84 1.60 3.67 2.10 -3.94% YoY % 3.77% -16.75% 3.80% 15.00% -56.40% 74.76% - Horiz. % 78.57% 75.71% 90.95% 87.62% 76.19% 174.76% 100.00%
P/EPS 12.61 8.93 39.59 21.93 34.26 44.92 28.30 -12.59% YoY % 41.21% -77.44% 80.53% -35.99% -23.73% 58.73% - Horiz. % 44.56% 31.55% 139.89% 77.49% 121.06% 158.73% 100.00%
EY 7.93 11.20 2.53 4.56 2.92 2.23 3.53 14.43% YoY % -29.20% 342.69% -44.52% 56.16% 30.94% -36.83% - Horiz. % 224.65% 317.28% 71.67% 129.18% 82.72% 63.17% 100.00%
DY 0.00 3.85 0.00 0.00 0.00 0.00 0.97 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 396.91% 0.00% 0.00% 0.00% 0.00% 100.00%
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 1.70 1.71 1.67 1.53 1.75 3.67 3.50 -11.33% YoY % -0.58% 2.40% 9.15% -12.57% -52.32% 4.86% - Horiz. % 48.57% 48.86% 47.71% 43.71% 50.00% 104.86% 100.00%
P/EPS 13.03 9.61 34.64 18.27 37.38 44.92 47.17 -19.28% YoY % 35.59% -72.26% 89.60% -51.12% -16.79% -4.77% - Horiz. % 27.62% 20.37% 73.44% 38.73% 79.25% 95.23% 100.00%
EY 7.67 10.40 2.89 5.47 2.68 2.23 2.12 23.88% YoY % -26.25% 259.86% -47.17% 104.10% 20.18% 5.19% - Horiz. % 361.79% 490.57% 136.32% 258.02% 126.42% 105.19% 100.00%
DY 0.00 3.58 0.00 0.00 0.00 0.00 0.58 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 617.24% 0.00% 0.00% 0.00% 0.00% 100.00%
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 
