[BANENG] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 72.94%
YoY- 93.88%
Quarter Report
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 27,958 34,582 38,184 30,519 21,719 42,126 70,216 -45.90%
PBT -2,983 -13,262 -26,778 322 -2,417 -38,504 -9,667 -54.36%
Tax 314 0 0 2 0 0 0 -
NP -2,669 -13,262 -26,778 324 -2,417 -38,504 -9,667 -57.63%
-
NP to SH -2,669 -11,907 -26,110 -401 -1,482 -37,630 -6,550 -45.06%
-
Tax Rate - - - -0.62% - - - -
Total Cost 30,627 47,844 64,962 30,195 24,136 80,630 79,883 -47.25%
-
Net Worth -51,580 -11,996 -603 30,523 29,999 38,397 75,616 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth -51,580 -11,996 -603 30,523 29,999 38,397 75,616 -
NOSH 59,977 59,984 60,369 59,850 59,999 59,996 60,012 -0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -9.55% -38.35% -70.13% 1.06% -11.13% -91.40% -13.77% -
ROE 0.00% 0.00% 0.00% -1.31% -4.94% -98.00% -8.66% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 46.61 57.65 63.25 50.99 36.20 70.21 117.00 -45.88%
EPS -4.45 -19.85 -43.25 -0.67 -2.47 -62.72 -10.92 -45.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.86 -0.20 -0.01 0.51 0.50 0.64 1.26 -
Adjusted Per Share Value based on latest NOSH - 59,850
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 46.60 57.64 63.64 50.86 36.20 70.21 117.03 -45.90%
EPS -4.45 -19.85 -43.52 -0.67 -2.47 -62.72 -10.92 -45.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8597 -0.1999 -0.0101 0.5087 0.50 0.64 1.2603 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.15 0.13 0.14 0.12 0.13 0.15 0.17 -
P/RPS 0.32 0.23 0.22 0.24 0.36 0.21 0.15 65.79%
P/EPS -3.37 -0.65 -0.32 -17.91 -5.26 -0.24 -1.56 67.18%
EY -29.67 -152.69 -308.93 -5.58 -19.00 -418.13 -64.20 -40.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.24 0.26 0.23 0.13 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 -
Price 0.125 0.14 0.15 0.16 0.12 0.16 0.16 -
P/RPS 0.27 0.24 0.24 0.31 0.33 0.23 0.14 54.99%
P/EPS -2.81 -0.71 -0.35 -23.88 -4.86 -0.26 -1.47 54.08%
EY -35.60 -141.79 -288.33 -4.19 -20.58 -392.00 -68.21 -35.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.31 0.24 0.25 0.13 -

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