[BGYEAR] YoY Cumulative Quarter Result on 30-Jun-2012 [#4]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -54.93%
YoY- -99.61%
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 3,750 86,795 172,573 198,272 338,684 333,764 276,773 -51.15%
PBT 3,993 -125,253 -38,578 -14,565 -8,951 -24,028 2,548 7.77%
Tax -60 17 0 55 59 -213 -2,106 -44.72%
NP 3,933 -125,236 -38,578 -14,510 -8,892 -24,241 442 43.92%
-
NP to SH 3,933 -125,236 -38,578 -19,327 -9,025 -24,011 302 53.35%
-
Tax Rate 1.50% - - - - - 82.65% -
Total Cost -183 212,031 211,151 212,782 347,576 358,005 276,331 -
-
Net Worth -93,618 -27,505 27,475 66,137 84,210 92,990 117,827 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth -93,618 -27,505 27,475 66,137 84,210 92,990 117,827 -
NOSH 50,879 14,325 50,881 50,875 46,269 46,263 46,206 1.61%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 104.88% -144.29% -22.35% -7.32% -2.63% -7.26% 0.16% -
ROE 0.00% 0.00% -140.41% -29.22% -10.72% -25.82% 0.26% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.37 605.86 339.17 389.72 731.98 721.43 598.99 -51.93%
EPS 7.73 -246.14 -75.82 -41.70 -19.51 -51.90 0.65 51.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.84 -1.92 0.54 1.30 1.82 2.01 2.55 -
Adjusted Per Share Value based on latest NOSH - 50,885
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.38 170.74 339.49 390.04 666.26 656.58 544.47 -51.15%
EPS 7.74 -246.37 -75.89 -38.02 -17.75 -47.23 0.59 53.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.8417 -0.5411 0.5405 1.3011 1.6566 1.8293 2.3179 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.135 0.145 0.39 1.07 0.81 0.60 0.90 -
P/RPS 1.83 0.02 0.11 0.27 0.11 0.08 0.15 51.69%
P/EPS 1.75 -0.02 -0.51 -2.82 -4.15 -1.16 137.70 -51.67%
EY 57.26 -6,028.91 -194.41 -35.50 -24.08 -86.50 0.73 106.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.72 0.82 0.45 0.30 0.35 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 26/08/13 28/08/12 25/08/11 25/08/10 26/08/09 28/11/08 -
Price 0.07 0.12 0.52 0.80 0.76 0.75 0.65 -
P/RPS 0.95 0.02 0.15 0.21 0.10 0.10 0.11 43.21%
P/EPS 0.91 -0.01 -0.69 -2.11 -3.90 -1.45 99.45 -54.24%
EY 110.43 -7,284.93 -145.81 -47.49 -25.66 -69.20 1.01 118.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.96 0.62 0.42 0.37 0.25 -

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