[BPPLAS] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 63.44%
YoY--%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 100,282 48,058 160,039 118,214 77,233 38,368 0 -
PBT 12,658 6,145 23,384 17,795 11,679 5,882 0 -
Tax -1,594 -834 -2,891 -1,796 -1,890 -990 0 -
NP 11,064 5,311 20,493 15,999 9,789 4,892 0 -
-
NP to SH 11,064 5,311 20,493 15,999 9,789 4,892 0 -
-
Tax Rate 12.59% 13.57% 12.36% 10.09% 16.18% 16.83% - -
Total Cost 89,218 42,747 139,546 102,215 67,444 33,476 0 -
-
Net Worth 94,799 91,114 85,635 83,019 76,568 74,016 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 5,946 - - 3,469 - -
Div Payout % - - 29.02% - - 70.92% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 94,799 91,114 85,635 83,019 76,568 74,016 0 -
NOSH 119,999 119,887 118,937 118,598 117,797 115,650 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.03% 11.05% 12.81% 13.53% 12.67% 12.75% 0.00% -
ROE 11.67% 5.83% 23.93% 19.27% 12.78% 6.61% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 83.57 40.09 134.56 99.68 65.56 33.18 0.00 -
EPS 9.22 4.43 17.23 13.49 8.31 4.23 0.00 -
DPS 0.00 0.00 5.00 0.00 0.00 3.00 0.00 -
NAPS 0.79 0.76 0.72 0.70 0.65 0.64 0.57 24.38%
Adjusted Per Share Value based on latest NOSH - 119,903
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.62 17.07 56.85 41.99 27.43 13.63 0.00 -
EPS 3.93 1.89 7.28 5.68 3.48 1.74 0.00 -
DPS 0.00 0.00 2.11 0.00 0.00 1.23 0.00 -
NAPS 0.3367 0.3236 0.3042 0.2949 0.272 0.2629 0.57 -29.66%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 1.19 1.20 0.93 0.95 0.90 0.98 0.00 -
P/RPS 1.42 2.99 0.69 0.95 1.37 2.95 0.00 -
P/EPS 12.91 27.09 5.40 7.04 10.83 23.17 0.00 -
EY 7.75 3.69 18.53 14.20 9.23 4.32 0.00 -
DY 0.00 0.00 5.38 0.00 0.00 3.06 0.00 -
P/NAPS 1.51 1.58 1.29 1.36 1.38 1.53 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 04/05/06 20/02/06 14/11/05 15/08/05 05/05/05 - -
Price 1.13 1.36 1.14 0.94 0.98 0.98 0.00 -
P/RPS 1.35 3.39 0.85 0.94 1.49 2.95 0.00 -
P/EPS 12.26 30.70 6.62 6.97 11.79 23.17 0.00 -
EY 8.16 3.26 15.11 14.35 8.48 4.32 0.00 -
DY 0.00 0.00 4.39 0.00 0.00 3.06 0.00 -
P/NAPS 1.43 1.79 1.58 1.34 1.51 1.53 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