[BLDPLNT] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
16-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 132,320 62,645 17,594 0 0 0 0 -
PBT 30,672 19,510 3,196 0 0 0 0 -
Tax -15,075 -2,342 -622 0 0 0 0 -
NP 15,597 17,168 2,574 0 0 0 0 -
-
NP to SH 21,604 17,168 2,574 0 0 0 0 -
-
Tax Rate 49.15% 12.00% 19.46% - - - - -
Total Cost 116,723 45,477 15,020 0 0 0 0 -
-
Net Worth 234,004 141,568 48,262 0 0 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,314 - - - - - - -
Div Payout % 15.34% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 234,004 141,568 48,262 0 0 0 0 -
NOSH 66,290 35,480 10,725 0 0 0 0 -
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 11.79% 27.41% 14.63% 0.00% 0.00% 0.00% 0.00% -
ROE 9.23% 12.13% 5.33% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 199.61 176.56 164.05 0.00 0.00 0.00 0.00 -
EPS 32.59 48.39 24.00 -1,600.00 0.00 0.00 0.00 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.99 4.50 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 141.52 67.00 18.82 0.00 0.00 0.00 0.00 -
EPS 23.11 18.36 2.75 -1,600.00 0.00 0.00 0.00 -
DPS 3.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5027 1.5141 0.5162 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 - - - - - -
Price 2.19 2.01 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.10 1.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.72 4.15 0.00 0.00 0.00 0.00 0.00 -
EY 14.88 24.07 0.00 0.00 0.00 0.00 0.00 -
DY 2.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.50 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 05/03/04 21/11/03 28/08/03 16/07/03 - - - -
Price 2.38 2.12 2.10 0.00 0.00 0.00 0.00 -
P/RPS 1.19 1.20 1.28 0.00 0.00 0.00 0.00 -
P/EPS 7.30 4.38 8.75 0.00 0.00 0.00 0.00 -
EY 13.69 22.82 11.43 0.00 0.00 0.00 0.00 -
DY 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.53 0.47 0.00 0.00 0.00 0.00 -

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment