[BGYEAR] QoQ Quarter Result on 30-Sep-2007 [#1]

Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 1106.94%
YoY- -37.18%
Quarter Report
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 74,343 68,233 66,715 67,482 83,355 68,652 58,163 17.79%
PBT -3,163 1,346 1,928 2,437 853 1,865 1,514 -
Tax -294 -345 -530 -937 -753 -584 -744 -46.18%
NP -3,457 1,001 1,398 1,500 100 1,281 770 -
-
NP to SH -3,515 979 1,388 1,450 -144 1,112 740 -
-
Tax Rate - 25.63% 27.49% 38.45% 88.28% 31.31% 49.14% -
Total Cost 77,800 67,232 65,317 65,982 83,255 67,371 57,393 22.50%
-
Net Worth 117,985 121,451 122,144 120,910 119,845 119,539 119,787 -1.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - 2,316 - -
Div Payout % - - - - - 208.33% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 117,985 121,451 122,144 120,910 119,845 119,539 119,787 -1.00%
NOSH 46,268 46,179 46,266 46,325 46,451 46,333 46,249 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -4.65% 1.47% 2.10% 2.22% 0.12% 1.87% 1.32% -
ROE -2.98% 0.81% 1.14% 1.20% -0.12% 0.93% 0.62% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 160.68 147.76 144.20 145.67 179.44 148.17 125.76 17.76%
EPS -7.60 2.12 3.00 3.13 -0.31 2.40 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.55 2.63 2.64 2.61 2.58 2.58 2.59 -1.03%
Adjusted Per Share Value based on latest NOSH - 46,325
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 146.25 134.23 131.24 132.75 163.98 135.05 114.42 17.79%
EPS -6.91 1.93 2.73 2.85 -0.28 2.19 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 4.56 0.00 -
NAPS 2.321 2.3892 2.4028 2.3786 2.3576 2.3516 2.3565 -1.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.90 1.07 1.15 1.20 1.21 1.30 1.29 -
P/RPS 0.56 0.72 0.80 0.82 0.67 0.88 1.03 -33.41%
P/EPS -11.85 50.47 38.33 38.34 -390.32 54.17 80.63 -
EY -8.44 1.98 2.61 2.61 -0.26 1.85 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 0.35 0.41 0.44 0.46 0.47 0.50 0.50 -21.17%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/11/08 28/05/08 28/02/08 29/11/07 29/08/07 29/05/07 28/02/07 -
Price 0.65 1.00 1.00 1.12 1.12 1.25 1.20 -
P/RPS 0.40 0.68 0.69 0.77 0.62 0.84 0.95 -43.85%
P/EPS -8.56 47.17 33.33 35.78 -361.29 52.08 75.00 -
EY -11.69 2.12 3.00 2.79 -0.28 1.92 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.25 0.38 0.38 0.43 0.43 0.48 0.46 -33.42%

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