[BCTTECH] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 14.39%
YoY- 52.23%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 42,034 52,948 53,302 48,566 46,350 37,037 27,699 31.95%
PBT 6,978 11,344 11,478 10,880 10,331 9,177 8,924 -15.08%
Tax 0 938 938 938 0 0 0 -
NP 6,978 12,282 12,416 11,818 10,331 9,177 8,924 -15.08%
-
NP to SH 6,978 12,282 12,416 11,818 10,331 9,177 8,924 -15.08%
-
Tax Rate 0.00% -8.27% -8.17% -8.62% 0.00% 0.00% 0.00% -
Total Cost 35,056 40,666 40,886 36,748 36,019 27,860 18,775 51.45%
-
Net Worth 56,699 57,776 43,272 39,128 24,581 15,747 16,253 129.49%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 56,699 57,776 43,272 39,128 24,581 15,747 16,253 129.49%
NOSH 134,999 137,562 123,636 122,275 81,938 54,302 45,148 107.13%
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 16.60% 23.20% 23.29% 24.33% 22.29% 24.78% 32.22% -
ROE 12.31% 21.26% 28.69% 30.20% 42.03% 58.28% 54.90% -
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 31.14 38.49 43.11 39.72 56.57 68.21 61.35 -36.29%
EPS 5.17 8.93 10.04 9.67 12.61 16.90 19.77 -59.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.35 0.32 0.30 0.29 0.36 10.79%
Adjusted Per Share Value based on latest NOSH - 122,275
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 31.30 39.43 39.69 36.16 34.51 27.58 20.63 31.93%
EPS 5.20 9.15 9.25 8.80 7.69 6.83 6.65 -15.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4222 0.4302 0.3222 0.2914 0.183 0.1173 0.121 129.52%
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 - -
Price 0.50 0.74 1.03 0.85 0.78 0.68 0.00 -
P/RPS 1.61 1.92 2.39 2.14 1.38 1.00 0.00 -
P/EPS 9.67 8.29 10.26 8.79 6.19 4.02 0.00 -
EY 10.34 12.07 9.75 11.37 16.16 24.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.76 2.94 2.66 2.60 2.34 0.00 -
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 26/02/08 19/11/07 14/08/07 14/05/07 - - - -
Price 0.30 0.66 0.85 1.08 0.00 0.00 0.00 -
P/RPS 0.96 1.71 1.97 2.72 0.00 0.00 0.00 -
P/EPS 5.80 7.39 8.46 11.17 0.00 0.00 0.00 -
EY 17.23 13.53 11.81 8.95 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.57 2.43 3.38 0.00 0.00 0.00 -

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