[BCTTECH] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -11.65%
YoY- 49.87%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 4,256 10,450 15,208 41,952 28,048 13,298 -20.36%
PBT -4,062 -3,620 -5,608 10,656 8,362 2,492 -
Tax 0 0 0 1,876 0 0 -
NP -4,062 -3,620 -5,608 12,532 8,362 2,492 -
-
NP to SH -4,062 -3,620 -5,608 12,532 8,362 2,492 -
-
Tax Rate - - - -17.61% 0.00% 0.00% -
Total Cost 8,318 14,070 20,816 29,420 19,686 10,806 -5.09%
-
Net Worth 5,415 16,707 52,074 43,001 16,360 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 5,415 16,707 52,074 43,001 16,360 0 -
NOSH 135,400 139,230 133,523 122,862 45,445 3,261 110.60%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -95.44% -34.64% -36.88% 29.87% 29.81% 18.74% -
ROE -75.00% -21.67% -10.77% 29.14% 51.11% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.14 7.51 11.39 34.15 61.72 407.69 -62.19%
EPS -3.00 -2.60 -4.20 10.20 18.40 76.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.12 0.39 0.35 0.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 123,636
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.17 7.78 11.32 31.24 20.89 9.90 -20.35%
EPS -3.02 -2.70 -4.18 9.33 6.23 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.1244 0.3878 0.3202 0.1218 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 - - -
Price 0.05 0.06 0.16 1.03 0.00 0.00 -
P/RPS 1.59 0.80 1.40 3.02 0.00 0.00 -
P/EPS -1.67 -2.31 -3.81 10.10 0.00 0.00 -
EY -60.00 -43.33 -26.25 9.90 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.50 0.41 2.94 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/10 18/08/09 26/08/08 14/08/07 18/07/06 - -
Price 0.05 0.05 0.14 0.85 0.00 0.00 -
P/RPS 1.59 0.67 1.23 2.49 0.00 0.00 -
P/EPS -1.67 -1.92 -3.33 8.33 0.00 0.00 -
EY -60.00 -52.00 -30.00 12.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.42 0.36 2.43 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