[BPURI] QoQ Quarter Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -24.39%
YoY- 475.63%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 126,783 86,191 139,905 114,941 117,781 86,086 98,701 18.22%
PBT 3,187 1,560 4,186 1,775 1,860 1,415 1,638 56.04%
Tax -887 -100 -2,465 -405 -48 -553 -684 18.97%
NP 2,300 1,460 1,721 1,370 1,812 862 954 80.08%
-
NP to SH 2,300 1,460 1,721 1,370 1,812 862 954 80.08%
-
Tax Rate 27.83% 6.41% 58.89% 22.82% 2.58% 39.08% 41.76% -
Total Cost 124,483 84,731 138,184 113,571 115,969 85,224 97,747 17.54%
-
Net Worth 12,527 10,227 8,773 7,037 5,679 3,859 3,000 159.98%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 12,527 10,227 8,773 7,037 5,679 3,859 3,000 159.98%
NOSH 40,000 39,999 40,025 39,941 39,999 39,907 39,948 0.08%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.81% 1.69% 1.23% 1.19% 1.54% 1.00% 0.97% -
ROE 18.36% 14.27% 19.62% 19.47% 31.90% 22.34% 31.80% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 316.96 215.48 349.54 287.77 294.45 215.71 247.07 18.11%
EPS 5.75 3.65 4.30 3.43 4.53 2.16 2.39 79.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3132 0.2557 0.2192 0.1762 0.142 0.0967 0.0751 159.77%
Adjusted Per Share Value based on latest NOSH - 39,941
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 18.79 12.77 20.73 17.03 17.45 12.76 14.63 18.20%
EPS 0.34 0.22 0.26 0.20 0.27 0.13 0.14 80.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0152 0.013 0.0104 0.0084 0.0057 0.0044 162.13%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.72 1.49 1.10 0.69 0.80 0.82 0.90 -
P/RPS 0.54 0.69 0.31 0.24 0.27 0.38 0.36 31.13%
P/EPS 29.91 40.82 25.58 20.12 17.66 37.96 37.69 -14.32%
EY 3.34 2.45 3.91 4.97 5.66 2.63 2.65 16.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.49 5.83 5.02 3.92 5.63 8.48 11.98 -40.64%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 22/05/02 28/02/02 27/11/01 29/08/01 25/05/01 26/02/01 -
Price 1.58 1.71 1.15 1.00 0.90 0.83 0.88 -
P/RPS 0.50 0.79 0.33 0.35 0.31 0.38 0.36 24.55%
P/EPS 27.48 46.85 26.75 29.15 19.87 38.43 36.85 -17.80%
EY 3.64 2.13 3.74 3.43 5.03 2.60 2.71 21.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.04 6.69 5.25 5.68 6.34 8.58 11.72 -43.11%

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