[BTECH] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 238.47%
YoY--%
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 2,986 12,971 9,687 6,666 2,784 15,553 12,591 -61.71%
PBT 861 4,290 3,835 2,785 837 6,038 4,881 -68.58%
Tax -260 -1,280 -1,073 -788 -247 -1,831 -1,358 -66.81%
NP 601 3,010 2,762 1,997 590 4,207 3,523 -69.27%
-
NP to SH 601 3,010 2,762 1,997 590 4,207 3,523 -69.27%
-
Tax Rate 30.20% 29.84% 27.98% 28.29% 29.51% 30.32% 27.82% -
Total Cost 2,385 9,961 6,925 4,669 2,194 11,346 9,068 -58.98%
-
Net Worth 27,045 21,805 25,518 13,462 0 0 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,423 - - - - - -
Div Payout % - 47.30% - - - - - -
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 27,045 21,805 25,518 13,462 0 0 0 -
NOSH 150,249 128,268 150,108 112,191 113,461 112,486 112,555 21.25%
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 20.13% 23.21% 28.51% 29.96% 21.19% 27.05% 27.98% -
ROE 2.22% 13.80% 10.82% 14.83% 0.00% 0.00% 0.00% -
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 1.99 10.11 6.45 5.94 2.45 13.83 11.19 -68.40%
EPS 0.40 2.01 1.84 1.78 0.52 3.74 3.13 -74.66%
DPS 0.00 1.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.12 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 112,560
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1.18 5.15 3.84 2.65 1.10 6.17 5.00 -61.84%
EPS 0.24 1.19 1.10 0.79 0.23 1.67 1.40 -69.17%
DPS 0.00 0.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1073 0.0865 0.1013 0.0534 0.00 0.00 0.00 -
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 - - - - -
Price 0.31 0.38 0.38 0.00 0.00 0.00 0.00 -
P/RPS 15.60 3.76 5.89 0.00 0.00 0.00 0.00 -
P/EPS 77.50 16.19 20.65 0.00 0.00 0.00 0.00 -
EY 1.29 6.18 4.84 0.00 0.00 0.00 0.00 -
DY 0.00 2.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.24 2.24 0.00 0.00 0.00 0.00 -
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 30/05/03 28/02/03 28/11/02 30/08/02 25/07/02 - - -
Price 0.47 0.31 0.36 0.40 0.00 0.00 0.00 -
P/RPS 23.65 3.07 5.58 6.73 0.00 0.00 0.00 -
P/EPS 117.50 13.21 19.57 22.47 0.00 0.00 0.00 -
EY 0.85 7.57 5.11 4.45 0.00 0.00 0.00 -
DY 0.00 3.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 1.82 2.12 3.33 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