[BDB] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 10.91%
YoY- 189.11%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 156,024 156,233 142,065 126,534 119,496 96,735 81,258 54.54%
PBT 23,540 20,723 20,104 18,798 18,584 16,124 9,885 78.42%
Tax -9,088 -7,184 -7,176 -7,916 -8,772 -8,060 -4,593 57.67%
NP 14,452 13,539 12,928 10,882 9,812 8,064 5,292 95.49%
-
NP to SH 14,452 13,539 12,928 10,882 9,812 8,064 5,292 95.49%
-
Tax Rate 38.61% 34.67% 35.69% 42.11% 47.20% 49.99% 46.46% -
Total Cost 141,572 142,694 129,137 115,652 109,684 88,671 75,966 51.49%
-
Net Worth 132,660 123,398 127,093 124,816 120,105 116,072 112,089 11.89%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 2,545 - -
Div Payout % - - - - - 31.57% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 132,660 123,398 127,093 124,816 120,105 116,072 112,089 11.89%
NOSH 61,133 61,699 61,102 50,945 50,892 50,909 50,949 12.92%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.26% 8.67% 9.10% 8.60% 8.21% 8.34% 6.51% -
ROE 10.89% 10.97% 10.17% 8.72% 8.17% 6.95% 4.72% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 255.22 253.22 232.50 248.37 234.80 190.02 159.49 36.85%
EPS 23.64 22.20 21.16 21.36 19.28 15.84 10.39 73.07%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.17 2.00 2.08 2.45 2.36 2.28 2.20 -0.91%
Adjusted Per Share Value based on latest NOSH - 50,902
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 50.39 50.46 45.88 40.87 38.59 31.24 26.25 54.51%
EPS 4.67 4.37 4.18 3.51 3.17 2.60 1.71 95.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.82 0.00 -
NAPS 0.4285 0.3986 0.4105 0.4031 0.3879 0.3749 0.362 11.91%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.99 0.98 1.15 1.30 1.20 1.20 0.92 -
P/RPS 0.39 0.39 0.49 0.52 0.51 0.63 0.58 -23.26%
P/EPS 4.19 4.47 5.44 6.09 6.22 7.58 8.86 -39.32%
EY 23.88 22.39 18.40 16.43 16.07 13.20 11.29 64.85%
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.46 0.49 0.55 0.53 0.51 0.53 0.42 6.25%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 25/11/02 27/08/02 21/05/02 07/02/02 28/11/01 -
Price 1.00 0.83 0.91 1.29 1.40 1.28 1.09 -
P/RPS 0.39 0.33 0.39 0.52 0.60 0.67 0.68 -30.99%
P/EPS 4.23 3.78 4.30 6.04 7.26 8.08 10.49 -45.44%
EY 23.64 26.44 23.25 16.56 13.77 12.38 9.53 83.34%
DY 0.00 0.00 0.00 0.00 0.00 3.91 0.00 -
P/NAPS 0.46 0.42 0.44 0.53 0.59 0.56 0.50 -5.41%

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