[BGYEAR] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -13.34%
YoY- -8050.66%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 172,573 198,272 338,684 333,764 276,773 289,115 286,124 -8.07%
PBT -38,578 -14,565 -8,951 -24,028 2,548 7,529 12,918 -
Tax 0 55 59 -213 -2,106 -3,004 -4,447 -
NP -38,578 -14,510 -8,892 -24,241 442 4,525 8,471 -
-
NP to SH -38,578 -19,327 -9,025 -24,011 302 4,208 8,129 -
-
Tax Rate - - - - 82.65% 39.90% 34.42% -
Total Cost 211,151 212,782 347,576 358,005 276,331 284,590 277,653 -4.45%
-
Net Worth 27,475 66,137 84,210 92,990 117,827 119,378 116,591 -21.39%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 27,475 66,137 84,210 92,990 117,827 119,378 116,591 -21.39%
NOSH 50,881 50,875 46,269 46,263 46,206 46,270 46,266 1.59%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -22.35% -7.32% -2.63% -7.26% 0.16% 1.57% 2.96% -
ROE -140.41% -29.22% -10.72% -25.82% 0.26% 3.52% 6.97% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 339.17 389.72 731.98 721.43 598.99 624.83 618.43 -9.51%
EPS -75.82 -41.70 -19.51 -51.90 0.65 9.10 17.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 1.30 1.82 2.01 2.55 2.58 2.52 -22.62%
Adjusted Per Share Value based on latest NOSH - 46,258
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 339.49 390.04 666.26 656.58 544.47 568.75 562.87 -8.07%
EPS -75.89 -38.02 -17.75 -47.23 0.59 8.28 15.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5405 1.3011 1.6566 1.8293 2.3179 2.3484 2.2936 -21.39%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.39 1.07 0.81 0.60 0.90 1.21 1.30 -
P/RPS 0.11 0.27 0.11 0.08 0.15 0.19 0.21 -10.20%
P/EPS -0.51 -2.82 -4.15 -1.16 137.70 13.31 7.40 -
EY -194.41 -35.50 -24.08 -86.50 0.73 7.52 13.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.45 0.30 0.35 0.47 0.52 5.56%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 25/08/10 26/08/09 28/11/08 29/08/07 30/08/06 -
Price 0.52 0.80 0.76 0.75 0.65 1.12 1.28 -
P/RPS 0.15 0.21 0.10 0.10 0.11 0.18 0.21 -5.44%
P/EPS -0.69 -2.11 -3.90 -1.45 99.45 12.32 7.29 -
EY -145.81 -47.49 -25.66 -69.20 1.01 8.12 13.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.62 0.42 0.37 0.25 0.43 0.51 11.10%

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