[BSTEAD] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 99.72%
YoY- 99.05%
Quarter Report
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,215,600 7,029,818 5,801,949 3,850,717 1,843,884 5,751,919 3,563,108 -51.14%
PBT 86,100 678,902 658,491 449,795 233,537 828,814 502,497 -69.11%
Tax -18,300 -11,228 -96,318 -67,943 -35,878 -174,278 -114,694 -70.54%
NP 67,800 667,674 562,173 381,852 197,659 654,536 387,803 -68.70%
-
NP to SH 60,800 578,786 468,199 304,203 152,312 477,736 298,566 -65.35%
-
Tax Rate 21.25% 1.65% 14.63% 15.11% 15.36% 21.03% 22.82% -
Total Cost 1,147,800 6,362,144 5,239,776 3,468,865 1,646,225 5,097,383 3,175,305 -49.22%
-
Net Worth 2,969,272 2,852,765 2,770,145 2,560,186 2,516,513 2,266,586 1,794,827 39.83%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 32,557 191,460 110,932 62,903 31,456 181,326 71,793 -40.94%
Div Payout % 53.55% 33.08% 23.69% 20.68% 20.65% 37.96% 24.05% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 2,969,272 2,852,765 2,770,145 2,560,186 2,516,513 2,266,586 1,794,827 39.83%
NOSH 651,156 638,202 633,900 629,038 629,128 604,423 598,275 5.80%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.58% 9.50% 9.69% 9.92% 10.72% 11.38% 10.88% -
ROE 2.05% 20.29% 16.90% 11.88% 6.05% 21.08% 16.63% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 186.68 1,101.50 915.28 612.16 293.09 951.64 595.56 -53.82%
EPS 9.34 90.69 73.86 48.36 24.21 79.04 49.90 -67.24%
DPS 5.00 30.00 17.50 10.00 5.00 30.00 12.00 -44.18%
NAPS 4.56 4.47 4.37 4.07 4.00 3.75 3.00 32.16%
Adjusted Per Share Value based on latest NOSH - 628,948
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 59.97 346.81 286.23 189.97 90.97 283.77 175.78 -51.14%
EPS 3.00 28.55 23.10 15.01 7.51 23.57 14.73 -65.35%
DPS 1.61 9.45 5.47 3.10 1.55 8.95 3.54 -40.83%
NAPS 1.4649 1.4074 1.3666 1.263 1.2415 1.1182 0.8855 39.83%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.92 3.05 4.05 4.86 4.44 5.75 4.38 -
P/RPS 1.56 0.28 0.44 0.79 1.51 0.60 0.74 64.33%
P/EPS 31.27 3.36 5.48 10.05 18.34 7.27 8.78 133.03%
EY 3.20 29.73 18.24 9.95 5.45 13.75 11.39 -57.07%
DY 1.71 9.84 4.32 2.06 1.13 5.22 2.74 -26.94%
P/NAPS 0.64 0.68 0.93 1.19 1.11 1.53 1.46 -42.26%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/05/09 26/02/09 19/11/08 19/08/08 20/05/08 29/02/08 26/11/07 -
Price 3.15 2.74 2.76 4.28 4.72 4.44 5.26 -
P/RPS 1.69 0.25 0.30 0.70 1.61 0.47 0.88 54.44%
P/EPS 33.74 3.02 3.74 8.85 19.50 5.62 10.54 117.05%
EY 2.96 33.10 26.76 11.30 5.13 17.80 9.49 -53.97%
DY 1.59 10.95 6.34 2.34 1.06 6.76 2.28 -21.34%
P/NAPS 0.69 0.61 0.63 1.05 1.18 1.18 1.75 -46.19%

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