[BPPLAS] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -64.71%
YoY- 197.79%
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 56,965 52,070 34,453 67,391 40,620 48,058 38,368 6.80%
PBT 4,581 4,655 4,022 5,328 1,603 6,145 5,882 -4.07%
Tax -590 -1,100 -1,060 -1,150 -200 -834 -990 -8.26%
NP 3,991 3,555 2,962 4,178 1,403 5,311 4,892 -3.33%
-
NP to SH 3,991 3,555 2,962 4,178 1,403 5,311 4,892 -3.33%
-
Tax Rate 12.88% 23.63% 26.36% 21.58% 12.48% 13.57% 16.83% -
Total Cost 52,974 48,515 31,491 63,213 39,217 42,747 33,476 7.94%
-
Net Worth 140,224 135,342 121,008 112,854 104,325 91,114 74,016 11.23%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - 3,469 -
Div Payout % - - - - - - 70.92% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 140,224 135,342 121,008 112,854 104,325 91,114 74,016 11.23%
NOSH 179,774 180,456 180,609 120,057 119,914 119,887 115,650 7.62%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 7.01% 6.83% 8.60% 6.20% 3.45% 11.05% 12.75% -
ROE 2.85% 2.63% 2.45% 3.70% 1.34% 5.83% 6.61% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 31.69 28.85 19.08 56.13 33.87 40.09 33.18 -0.76%
EPS 2.22 1.97 1.64 3.48 1.17 4.43 4.23 -10.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.78 0.75 0.67 0.94 0.87 0.76 0.64 3.35%
Adjusted Per Share Value based on latest NOSH - 120,057
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 20.23 18.50 12.24 23.94 14.43 17.07 13.63 6.79%
EPS 1.42 1.26 1.05 1.48 0.50 1.89 1.74 -3.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.23 -
NAPS 0.4981 0.4807 0.4298 0.4009 0.3706 0.3236 0.2629 11.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.62 0.62 0.50 0.54 1.07 1.20 0.98 -
P/RPS 1.96 2.15 2.62 0.96 3.16 2.99 2.95 -6.58%
P/EPS 27.93 31.47 30.49 15.52 91.45 27.09 23.17 3.16%
EY 3.58 3.18 3.28 6.44 1.09 3.69 4.32 -3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.06 -
P/NAPS 0.79 0.83 0.75 0.57 1.23 1.58 1.53 -10.42%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 24/05/10 26/05/09 29/05/08 21/05/07 04/05/06 05/05/05 -
Price 0.62 0.62 0.46 0.69 1.08 1.36 0.98 -
P/RPS 1.96 2.15 2.41 1.23 3.19 3.39 2.95 -6.58%
P/EPS 27.93 31.47 28.05 19.83 92.31 30.70 23.17 3.16%
EY 3.58 3.18 3.57 5.04 1.08 3.26 4.32 -3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.06 -
P/NAPS 0.79 0.83 0.69 0.73 1.24 1.79 1.53 -10.42%

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