[BPPLAS] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.64%
YoY- 0.99%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 166,437 260,086 196,961 207,300 157,618 0 -
PBT 20,060 16,966 11,818 23,982 23,726 0 -
Tax -4,526 -3,968 -1,477 -2,438 -2,394 0 -
NP 15,533 12,998 10,341 21,544 21,332 0 -
-
NP to SH 15,533 12,998 10,341 21,544 21,332 0 -
-
Tax Rate 22.56% 23.39% 12.50% 10.17% 10.09% - -
Total Cost 150,904 247,088 186,620 185,756 136,286 0 -
-
Net Worth 124,242 115,330 0 99,636 83,019 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 124,242 115,330 0 99,636 83,019 0 -
NOSH 180,061 180,203 120,077 120,044 118,598 0 -
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.33% 5.00% 5.25% 10.39% 13.53% 0.00% -
ROE 12.50% 11.27% 0.00% 21.62% 25.70% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 92.43 144.33 164.03 172.69 132.90 0.00 -
EPS 8.63 7.21 5.75 17.95 17.99 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.64 0.00 0.83 0.70 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,141
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 59.12 92.38 69.96 73.63 55.99 0.00 -
EPS 5.52 4.62 3.67 7.65 7.58 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4413 0.4097 0.00 0.3539 0.2949 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.57 0.45 0.71 1.14 0.95 0.00 -
P/RPS 0.62 0.31 0.43 0.66 0.71 0.00 -
P/EPS 6.61 6.24 8.24 6.35 5.28 0.00 -
EY 15.13 16.03 12.13 15.74 18.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.70 0.00 1.37 1.36 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/09 24/11/08 19/11/07 24/11/06 14/11/05 - -
Price 0.58 0.40 0.76 1.23 0.94 0.00 -
P/RPS 0.63 0.28 0.46 0.71 0.71 0.00 -
P/EPS 6.72 5.55 8.82 6.85 5.23 0.00 -
EY 14.87 18.03 11.33 14.59 19.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.63 0.00 1.48 1.34 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