[BPPLAS] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -39.91%
YoY- -31.87%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 60,360 46,741 40,620 44,679 55,193 52,224 48,058 16.39%
PBT 4,534 2,727 1,603 3,149 5,329 6,513 6,145 -18.33%
Tax -620 -288 -200 -88 -235 -760 -834 -17.92%
NP 3,914 2,439 1,403 3,061 5,094 5,753 5,311 -18.39%
-
NP to SH 3,914 2,439 1,403 3,061 5,094 5,753 5,311 -18.39%
-
Tax Rate 13.67% 10.56% 12.48% 2.79% 4.41% 11.67% 13.57% -
Total Cost 56,446 44,302 39,217 41,618 50,099 46,471 42,747 20.34%
-
Net Worth 0 106,931 104,325 103,233 99,717 94,882 91,114 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 6,001 - - - -
Div Payout % - - - 196.08% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 106,931 104,325 103,233 99,717 94,882 91,114 -
NOSH 120,092 120,147 119,914 120,039 120,141 120,104 119,887 0.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.48% 5.22% 3.45% 6.85% 9.23% 11.02% 11.05% -
ROE 0.00% 2.28% 1.34% 2.97% 5.11% 6.06% 5.83% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.26 38.90 33.87 37.22 45.94 43.48 40.09 16.25%
EPS 2.17 2.03 1.17 2.55 4.24 4.79 4.43 -37.83%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.00 0.89 0.87 0.86 0.83 0.79 0.76 -
Adjusted Per Share Value based on latest NOSH - 120,039
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.44 16.60 14.43 15.87 19.60 18.55 17.07 16.39%
EPS 1.39 0.87 0.50 1.09 1.81 2.04 1.89 -18.50%
DPS 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
NAPS 0.00 0.3798 0.3706 0.3667 0.3542 0.337 0.3236 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.71 0.98 1.07 1.15 1.14 1.19 1.20 -
P/RPS 1.41 2.52 3.16 3.09 2.48 2.74 2.99 -39.38%
P/EPS 21.78 48.28 91.45 45.10 26.89 24.84 27.09 -13.52%
EY 4.59 2.07 1.09 2.22 3.72 4.03 3.69 15.64%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.00 1.10 1.23 1.34 1.37 1.51 1.58 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 16/08/07 21/05/07 13/02/07 24/11/06 22/08/06 04/05/06 -
Price 0.76 0.83 1.08 1.19 1.23 1.13 1.36 -
P/RPS 1.51 2.13 3.19 3.20 2.68 2.60 3.39 -41.64%
P/EPS 23.32 40.89 92.31 46.67 29.01 23.59 30.70 -16.73%
EY 4.29 2.45 1.08 2.14 3.45 4.24 3.26 20.06%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.00 0.93 1.24 1.38 1.48 1.43 1.79 -

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