[BGYEAR] QoQ Quarter Result on 31-Dec-2012 [#2]

Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 94.77%
YoY- -193.37%
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 0 0 3,834 51,693 28,527 72,524 31,642 -
PBT -516 -26,319 -758 -4,775 -38,865 -13,876 -21,674 -91.70%
Tax 0 114 -97 40 -40 198 19 -
NP -516 -26,205 -855 -4,735 -38,905 -13,678 -21,655 -91.70%
-
NP to SH -516 -26,205 -6,509 -4,735 -90,527 -13,678 -21,655 -91.70%
-
Tax Rate - - - - - - - -
Total Cost 516 26,205 4,689 56,428 67,432 86,202 53,297 -95.44%
-
Net Worth -98,601 -102,263 -74,301 -67,642 -63,092 27,478 41,213 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth -98,601 -102,263 -74,301 -67,642 -63,092 27,478 41,213 -
NOSH 51,089 53,262 50,891 50,859 50,880 50,885 50,881 0.27%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.00% 0.00% -22.30% -9.16% -136.38% -18.86% -68.44% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -49.78% -52.54% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.00 0.00 7.53 101.64 56.07 142.52 62.19 -
EPS -1.01 -51.50 -12.79 -9.31 -177.92 -26.88 -42.56 -91.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.93 -1.92 -1.46 -1.33 -1.24 0.54 0.81 -
Adjusted Per Share Value based on latest NOSH - 50,859
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.00 0.00 7.54 101.69 56.12 142.67 62.25 -
EPS -1.02 -51.55 -12.80 -9.31 -178.09 -26.91 -42.60 -91.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.9397 -2.0117 -1.4617 -1.3307 -1.2412 0.5406 0.8108 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.12 0.145 0.145 0.10 0.43 0.39 0.57 -
P/RPS 0.00 0.00 1.92 0.10 0.77 0.27 0.92 -
P/EPS -11.88 -0.29 -1.13 -1.07 -0.24 -1.45 -1.34 327.79%
EY -8.42 -339.31 -88.21 -93.10 -413.77 -68.92 -74.67 -76.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.72 0.70 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 27/05/13 25/02/13 30/11/12 28/08/12 28/05/12 -
Price 0.055 0.12 0.17 0.17 0.16 0.52 0.44 -
P/RPS 0.00 0.00 2.26 0.17 0.29 0.36 0.71 -
P/EPS -5.45 -0.24 -1.33 -1.83 -0.09 -1.93 -1.03 203.34%
EY -18.36 -410.00 -75.24 -54.76 -1,112.00 -51.69 -96.73 -66.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.96 0.54 -

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