[BGYEAR] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 103.22%
YoY- 104.8%
Quarter Report
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 198,272 169,077 122,016 62,746 338,684 240,230 172,999 9.54%
PBT -14,565 -5,001 203 282 -8,951 -6,353 -5,514 91.42%
Tax 55 -12 -43 -21 59 0 0 -
NP -14,510 -5,013 160 261 -8,892 -6,353 -5,514 90.94%
-
NP to SH -19,327 -5,077 128 291 -9,025 -6,490 -5,581 129.41%
-
Tax Rate - - 21.18% 7.45% - - - -
Total Cost 212,782 174,090 121,856 62,485 347,576 246,583 178,513 12.45%
-
Net Worth 66,137 79,140 83,200 84,066 84,210 86,502 87,463 -17.04%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 66,137 79,140 83,200 84,066 84,210 86,502 87,463 -17.04%
NOSH 50,875 46,280 45,714 46,190 46,269 46,258 46,276 6.53%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -7.32% -2.96% 0.13% 0.42% -2.63% -2.64% -3.19% -
ROE -29.22% -6.42% 0.15% 0.35% -10.72% -7.50% -6.38% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 389.72 365.33 266.91 135.84 731.98 519.33 373.83 2.82%
EPS -41.70 -10.97 0.28 0.63 -19.51 -14.03 -12.06 129.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.71 1.82 1.82 1.82 1.87 1.89 -22.13%
Adjusted Per Share Value based on latest NOSH - 46,190
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 390.04 332.61 240.03 123.43 666.26 472.58 340.33 9.54%
EPS -38.02 -9.99 0.25 0.57 -17.75 -12.77 -10.98 129.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3011 1.5569 1.6367 1.6538 1.6566 1.7017 1.7206 -17.04%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.07 0.67 0.85 0.72 0.81 0.71 0.75 -
P/RPS 0.27 0.18 0.32 0.53 0.11 0.14 0.20 22.21%
P/EPS -2.82 -6.11 303.57 114.29 -4.15 -5.06 -6.22 -41.06%
EY -35.50 -16.37 0.33 0.87 -24.08 -19.76 -16.08 69.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.39 0.47 0.40 0.45 0.38 0.40 61.58%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 23/02/11 29/11/10 25/08/10 25/05/10 25/02/10 -
Price 0.80 0.80 0.765 0.89 0.76 0.73 0.80 -
P/RPS 0.21 0.22 0.29 0.66 0.10 0.14 0.21 0.00%
P/EPS -2.11 -7.29 273.21 141.27 -3.90 -5.20 -6.63 -53.48%
EY -47.49 -13.71 0.37 0.71 -25.66 -19.22 -15.08 115.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.47 0.42 0.49 0.42 0.39 0.42 29.73%

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