[BCTTECH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -326.22%
YoY- -1278.36%
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 5,575 4,768 3,574 1,495 4,847 4,386 3,232 43.59%
PBT -7,078 -1,664 -842 -231 -442 -304 -244 834.50%
Tax 7 5 -11 -10 -71 0 0 -
NP -7,071 -1,659 -853 -241 -513 -304 -244 833.89%
-
NP to SH -7,071 -1,659 -853 -241 -513 -304 -244 833.89%
-
Tax Rate - - - - - - - -
Total Cost 12,646 6,427 4,427 1,736 5,360 4,690 3,476 135.62%
-
Net Worth -9,419 -4,000 -3,212 -2,597 -2,389 -2,141 -2,128 168.36%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth -9,419 -4,000 -3,212 -2,597 -2,389 -2,141 -2,128 168.36%
NOSH 134,174 133,790 133,281 133,888 134,999 132,173 135,555 -0.67%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -126.83% -34.79% -23.87% -16.12% -10.58% -6.93% -7.55% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.16 3.56 2.68 1.12 3.59 3.32 2.38 44.85%
EPS -5.27 -1.24 -0.64 -0.18 -0.38 -0.23 -0.18 840.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0702 -0.0299 -0.0241 -0.0194 -0.0177 -0.0162 -0.0157 170.18%
Adjusted Per Share Value based on latest NOSH - 134,292
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.15 3.55 2.66 1.11 3.61 3.27 2.41 43.42%
EPS -5.27 -1.24 -0.64 -0.18 -0.38 -0.23 -0.18 840.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0701 -0.0298 -0.0239 -0.0193 -0.0178 -0.0159 -0.0158 168.79%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.04 0.04 0.04 0.05 0.03 0.03 0.03 -
P/RPS 0.96 1.12 1.49 4.48 0.84 0.90 1.26 -16.51%
P/EPS -0.76 -3.23 -6.25 -27.78 -7.89 -13.04 -16.67 -87.11%
EY -131.75 -31.00 -16.00 -3.60 -12.67 -7.67 -6.00 676.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/11/12 30/08/12 25/05/12 22/02/12 16/11/11 26/08/11 -
Price 0.005 0.04 0.03 0.04 0.04 0.03 0.02 -
P/RPS 0.12 1.12 1.12 3.58 1.11 0.90 0.84 -72.51%
P/EPS -0.09 -3.23 -4.69 -22.22 -10.53 -13.04 -11.11 -95.90%
EY -1,054.00 -31.00 -21.33 -4.50 -9.50 -7.67 -9.00 2259.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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