[BPPLAS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
05-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 160,039 118,214 77,233 38,368 0 0 0 -
PBT 23,384 17,795 11,679 5,882 0 0 0 -
Tax -2,891 -1,796 -1,890 -990 0 0 0 -
NP 20,493 15,999 9,789 4,892 0 0 0 -
-
NP to SH 20,493 15,999 9,789 4,892 0 0 0 -
-
Tax Rate 12.36% 10.09% 16.18% 16.83% - - - -
Total Cost 139,546 102,215 67,444 33,476 0 0 0 -
-
Net Worth 85,635 83,019 76,568 74,016 0 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,946 - - 3,469 - - - -
Div Payout % 29.02% - - 70.92% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 85,635 83,019 76,568 74,016 0 0 0 -
NOSH 118,937 118,598 117,797 115,650 0 0 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.81% 13.53% 12.67% 12.75% 0.00% 0.00% 0.00% -
ROE 23.93% 19.27% 12.78% 6.61% 0.00% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 134.56 99.68 65.56 33.18 0.00 0.00 0.00 -
EPS 17.23 13.49 8.31 4.23 0.00 0.00 0.00 -
DPS 5.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.65 0.64 0.57 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 115,650
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 56.85 41.99 27.43 13.63 0.00 0.00 0.00 -
EPS 7.28 5.68 3.48 1.74 0.00 0.00 0.00 -
DPS 2.11 0.00 0.00 1.23 0.00 0.00 0.00 -
NAPS 0.3042 0.2949 0.272 0.2629 0.57 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 - - - -
Price 0.93 0.95 0.90 0.98 0.00 0.00 0.00 -
P/RPS 0.69 0.95 1.37 2.95 0.00 0.00 0.00 -
P/EPS 5.40 7.04 10.83 23.17 0.00 0.00 0.00 -
EY 18.53 14.20 9.23 4.32 0.00 0.00 0.00 -
DY 5.38 0.00 0.00 3.06 0.00 0.00 0.00 -
P/NAPS 1.29 1.36 1.38 1.53 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 14/11/05 15/08/05 05/05/05 - - - -
Price 1.14 0.94 0.98 0.98 0.00 0.00 0.00 -
P/RPS 0.85 0.94 1.49 2.95 0.00 0.00 0.00 -
P/EPS 6.62 6.97 11.79 23.17 0.00 0.00 0.00 -
EY 15.11 14.35 8.48 4.32 0.00 0.00 0.00 -
DY 4.39 0.00 0.00 3.06 0.00 0.00 0.00 -
P/NAPS 1.58 1.34 1.51 1.53 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