[BSTEAD] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 141.12%
YoY- 461.84%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,843,884 5,751,919 3,563,108 2,067,542 966,733 4,114,326 3,155,041 -30.07%
PBT 233,537 828,814 502,497 213,988 98,219 386,431 121,887 54.20%
Tax -35,878 -174,278 -114,694 -35,779 -21,603 -35,033 -40,933 -8.40%
NP 197,659 654,536 387,803 178,209 76,616 351,398 80,954 81.22%
-
NP to SH 152,312 477,736 298,566 152,827 63,383 210,184 43,752 129.52%
-
Tax Rate 15.36% 21.03% 22.82% 16.72% 21.99% 9.07% 33.58% -
Total Cost 1,646,225 5,097,383 3,175,305 1,889,333 890,117 3,762,928 3,074,087 -34.02%
-
Net Worth 2,516,513 2,266,586 1,794,827 2,034,501 1,981,092 1,922,159 1,770,346 26.39%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 31,456 181,326 71,793 29,919 - 110,434 59,607 -34.67%
Div Payout % 20.65% 37.96% 24.05% 19.58% - 52.54% 136.24% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,516,513 2,266,586 1,794,827 2,034,501 1,981,092 1,922,159 1,770,346 26.39%
NOSH 629,128 604,423 598,275 598,382 598,517 596,944 596,076 3.65%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.72% 11.38% 10.88% 8.62% 7.93% 8.54% 2.57% -
ROE 6.05% 21.08% 16.63% 7.51% 3.20% 10.93% 2.47% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 293.09 951.64 595.56 345.52 161.52 689.23 529.30 -32.54%
EPS 24.21 79.04 49.90 25.54 10.59 35.21 7.34 121.42%
DPS 5.00 30.00 12.00 5.00 0.00 18.50 10.00 -36.97%
NAPS 4.00 3.75 3.00 3.40 3.31 3.22 2.97 21.93%
Adjusted Per Share Value based on latest NOSH - 598,287
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 90.97 283.77 175.78 102.00 47.69 202.98 155.65 -30.07%
EPS 7.51 23.57 14.73 7.54 3.13 10.37 2.16 129.33%
DPS 1.55 8.95 3.54 1.48 0.00 5.45 2.94 -34.71%
NAPS 1.2415 1.1182 0.8855 1.0037 0.9774 0.9483 0.8734 26.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.44 5.75 4.38 2.69 2.03 1.72 1.68 -
P/RPS 1.51 0.60 0.74 0.78 1.26 0.25 0.32 181.06%
P/EPS 18.34 7.27 8.78 10.53 19.17 4.88 22.89 -13.72%
EY 5.45 13.75 11.39 9.49 5.22 20.47 4.37 15.84%
DY 1.13 5.22 2.74 1.86 0.00 10.76 5.95 -66.92%
P/NAPS 1.11 1.53 1.46 0.79 0.61 0.53 0.57 55.87%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 29/02/08 26/11/07 29/08/07 15/05/07 27/02/07 23/11/06 -
Price 4.72 4.44 5.26 4.35 2.11 1.94 1.71 -
P/RPS 1.61 0.47 0.88 1.26 1.31 0.28 0.32 193.33%
P/EPS 19.50 5.62 10.54 17.03 19.92 5.51 23.30 -11.18%
EY 5.13 17.80 9.49 5.87 5.02 18.15 4.29 12.64%
DY 1.06 6.76 2.28 1.15 0.00 9.54 5.85 -67.94%
P/NAPS 1.18 1.18 1.75 1.28 0.64 0.60 0.58 60.49%

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