[BPPLAS] QoQ Quarter Result on 31-Mar-2007 [#1]

Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -54.17%
YoY- -73.58%
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 56,768 60,360 46,741 40,620 44,679 55,193 52,224 5.70%
PBT 5,202 4,534 2,727 1,603 3,149 5,329 6,513 -13.88%
Tax -1,018 -620 -288 -200 -88 -235 -760 21.44%
NP 4,184 3,914 2,439 1,403 3,061 5,094 5,753 -19.08%
-
NP to SH 4,184 3,914 2,439 1,403 3,061 5,094 5,753 -19.08%
-
Tax Rate 19.57% 13.67% 10.56% 12.48% 2.79% 4.41% 11.67% -
Total Cost 52,584 56,446 44,302 39,217 41,618 50,099 46,471 8.56%
-
Net Worth 109,409 0 106,931 104,325 103,233 99,717 94,882 9.93%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,606 - - - 6,001 - - -
Div Payout % 86.21% - - - 196.08% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 109,409 0 106,931 104,325 103,233 99,717 94,882 9.93%
NOSH 120,229 120,092 120,147 119,914 120,039 120,141 120,104 0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.37% 6.48% 5.22% 3.45% 6.85% 9.23% 11.02% -
ROE 3.82% 0.00% 2.28% 1.34% 2.97% 5.11% 6.06% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 47.22 50.26 38.90 33.87 37.22 45.94 43.48 5.63%
EPS 3.48 2.17 2.03 1.17 2.55 4.24 4.79 -19.13%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.91 0.00 0.89 0.87 0.86 0.83 0.79 9.85%
Adjusted Per Share Value based on latest NOSH - 119,914
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.16 21.44 16.60 14.43 15.87 19.60 18.55 5.68%
EPS 1.49 1.39 0.87 0.50 1.09 1.81 2.04 -18.85%
DPS 1.28 0.00 0.00 0.00 2.13 0.00 0.00 -
NAPS 0.3886 0.00 0.3798 0.3706 0.3667 0.3542 0.337 9.93%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.65 0.71 0.98 1.07 1.15 1.14 1.19 -
P/RPS 1.38 1.41 2.52 3.16 3.09 2.48 2.74 -36.61%
P/EPS 18.68 21.78 48.28 91.45 45.10 26.89 24.84 -17.26%
EY 5.35 4.59 2.07 1.09 2.22 3.72 4.03 20.72%
DY 4.62 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.71 0.00 1.10 1.23 1.34 1.37 1.51 -39.44%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 19/11/07 16/08/07 21/05/07 13/02/07 24/11/06 22/08/06 -
Price 0.50 0.76 0.83 1.08 1.19 1.23 1.13 -
P/RPS 1.06 1.51 2.13 3.19 3.20 2.68 2.60 -44.92%
P/EPS 14.37 23.32 40.89 92.31 46.67 29.01 23.59 -28.07%
EY 6.96 4.29 2.45 1.08 2.14 3.45 4.24 39.02%
DY 6.00 0.00 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.55 0.00 0.93 1.24 1.38 1.48 1.43 -47.02%

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