[BSTEAD] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 46.67%
YoY- -96.77%
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 5,949,100 3,925,700 1,856,700 8,662,500 6,220,200 4,099,900 1,892,300 114.15%
PBT 497,900 377,400 36,300 269,200 219,500 152,800 69,500 270.29%
Tax -93,700 -66,500 -26,800 -129,800 -79,300 -58,900 -26,400 132.14%
NP 404,200 310,900 9,500 139,400 140,200 93,900 43,100 342.90%
-
NP to SH 248,300 204,300 -21,500 13,200 9,000 3,000 100 17977.31%
-
Tax Rate 18.82% 17.62% 73.83% 48.22% 36.13% 38.55% 37.99% -
Total Cost 5,544,900 3,614,800 1,847,200 8,523,100 6,080,000 4,006,000 1,849,200 107.52%
-
Net Worth 6,328,124 7,913,727 5,705,769 5,733,750 5,793,103 5,855,172 5,659,999 7.70%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 259,805 149,003 51,682 206,250 165,517 103,448 50,000 199.09%
Div Payout % 104.63% 72.93% 0.00% 1,562.50% 1,839.08% 3,448.28% 50,000.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 6,328,124 7,913,727 5,705,769 5,733,750 5,793,103 5,855,172 5,659,999 7.70%
NOSH 1,855,754 1,655,591 1,033,653 1,031,250 1,034,482 1,034,482 1,000,000 50.84%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.79% 7.92% 0.51% 1.61% 2.25% 2.29% 2.28% -
ROE 3.92% 2.58% -0.38% 0.23% 0.16% 0.05% 0.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 320.58 237.12 179.62 840.00 601.29 396.32 189.23 41.97%
EPS 13.38 12.34 -2.08 1.28 0.87 0.29 0.01 11884.20%
DPS 14.00 9.00 5.00 20.00 16.00 10.00 5.00 98.28%
NAPS 3.41 4.78 5.52 5.56 5.60 5.66 5.66 -28.60%
Adjusted Per Share Value based on latest NOSH - 1,024,390
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 293.49 193.67 91.60 427.36 306.87 202.26 93.35 114.16%
EPS 12.25 10.08 -1.06 0.65 0.44 0.15 0.00 -
DPS 12.82 7.35 2.55 10.18 8.17 5.10 2.47 198.87%
NAPS 3.1219 3.9042 2.8149 2.8287 2.858 2.8886 2.7923 7.70%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.16 2.71 3.93 4.30 3.95 4.15 4.60 -
P/RPS 0.67 1.14 2.19 0.51 0.66 1.05 2.43 -57.53%
P/EPS 16.14 21.96 -188.94 335.94 454.02 1,431.03 46,000.00 -99.49%
EY 6.19 4.55 -0.53 0.30 0.22 0.07 0.00 -
DY 6.48 3.32 1.27 4.65 4.05 2.41 1.09 227.10%
P/NAPS 0.63 0.57 0.71 0.77 0.71 0.73 0.81 -15.38%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 24/08/16 25/05/16 29/02/16 30/11/15 24/08/15 25/05/15 -
Price 2.19 2.25 2.84 4.08 4.07 4.10 4.40 -
P/RPS 0.68 0.95 1.58 0.49 0.68 1.03 2.33 -55.90%
P/EPS 16.37 18.23 -136.54 318.75 467.82 1,413.79 44,000.00 -99.47%
EY 6.11 5.48 -0.73 0.31 0.21 0.07 0.00 -
DY 6.39 4.00 1.76 4.90 3.93 2.44 1.14 214.55%
P/NAPS 0.64 0.47 0.51 0.73 0.73 0.72 0.78 -12.32%

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