[BTECH] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.02%
YoY- -53.73%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 4,176 3,712 4,360 4,386 4,273 3,960 4,097 1.28%
PBT 694 506 303 507 546 450 -217 -
Tax -222 -182 -19 -259 -293 -136 -142 34.81%
NP 472 324 284 248 253 314 -359 -
-
NP to SH 485 336 334 242 247 330 -307 -
-
Tax Rate 31.99% 35.97% 6.27% 51.08% 53.66% 30.22% - -
Total Cost 3,704 3,388 4,076 4,138 4,020 3,646 4,456 -11.62%
-
Net Worth 30,631 31,015 30,830 29,039 29,639 30,461 30,699 -0.14%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 30,631 31,015 30,830 29,039 29,639 30,461 30,699 -0.14%
NOSH 255,263 258,461 256,923 241,999 246,999 253,846 255,833 -0.14%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.30% 8.73% 6.51% 5.65% 5.92% 7.93% -8.76% -
ROE 1.58% 1.08% 1.08% 0.83% 0.83% 1.08% -1.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.64 1.44 1.70 1.81 1.73 1.56 1.60 1.66%
EPS 0.19 0.13 0.13 0.10 0.10 0.13 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 241,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.66 1.47 1.73 1.74 1.70 1.57 1.63 1.22%
EPS 0.19 0.13 0.13 0.10 0.10 0.13 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.1231 0.1223 0.1152 0.1176 0.1209 0.1218 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.12 0.10 0.11 0.10 0.11 0.10 0.15 -
P/RPS 7.34 6.96 6.48 5.52 6.36 6.41 9.37 -15.06%
P/EPS 63.16 76.92 84.62 100.00 110.00 76.92 -125.00 -
EY 1.58 1.30 1.18 1.00 0.91 1.30 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 0.92 0.83 0.92 0.83 1.25 -13.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 11/05/10 25/02/10 25/11/09 26/08/09 14/05/09 23/02/09 -
Price 0.10 0.13 0.12 0.11 0.12 0.13 0.15 -
P/RPS 6.11 9.05 7.07 6.07 6.94 8.33 9.37 -24.86%
P/EPS 52.63 100.00 92.31 110.00 120.00 100.00 -125.00 -
EY 1.90 1.00 1.08 0.91 0.83 1.00 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.08 1.00 0.92 1.00 1.08 1.25 -23.94%

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