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

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -27.27%
YoY- -19.4%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 4,176 4,273 4,958 4,541 6,698 5,275 2,663 7.78%
PBT 694 546 758 596 640 520 473 6.59%
Tax -222 -293 -191 -161 -129 -131 -131 9.18%
NP 472 253 567 435 511 389 342 5.51%
-
NP to SH 485 247 550 432 536 416 342 5.99%
-
Tax Rate 31.99% 53.66% 25.20% 27.01% 20.16% 25.19% 27.70% -
Total Cost 3,704 4,020 4,391 4,106 6,187 4,886 2,321 8.09%
-
Net Worth 30,631 29,639 29,999 29,793 29,777 23,771 28,252 1.35%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 30,631 29,639 29,999 29,793 29,777 23,771 28,252 1.35%
NOSH 255,263 246,999 250,000 148,965 148,888 148,571 148,695 9.42%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.30% 5.92% 11.44% 9.58% 7.63% 7.37% 12.84% -
ROE 1.58% 0.83% 1.83% 1.45% 1.80% 1.75% 1.21% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.64 1.73 1.98 3.05 4.50 3.55 1.79 -1.44%
EPS 0.19 0.10 0.22 0.29 0.36 0.28 0.23 -3.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.20 0.20 0.16 0.19 -7.36%
Adjusted Per Share Value based on latest NOSH - 148,965
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.66 1.70 1.97 1.80 2.66 2.09 1.06 7.75%
EPS 0.19 0.10 0.22 0.17 0.21 0.17 0.14 5.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.1176 0.119 0.1182 0.1182 0.0943 0.1121 1.36%
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 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.12 0.11 0.29 0.30 0.22 0.41 1.13 -
P/RPS 7.34 6.36 14.62 9.84 4.89 11.55 63.10 -30.12%
P/EPS 63.16 110.00 131.82 103.45 61.11 146.43 491.30 -28.94%
EY 1.58 0.91 0.76 0.97 1.64 0.68 0.20 41.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 2.42 1.50 1.10 2.56 5.95 -25.70%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 28/08/08 30/08/07 29/08/06 26/08/05 27/08/04 -
Price 0.10 0.12 0.29 0.50 0.29 0.57 1.06 -
P/RPS 6.11 6.94 14.62 16.40 6.45 16.05 59.19 -31.49%
P/EPS 52.63 120.00 131.82 172.41 80.56 203.57 460.87 -30.33%
EY 1.90 0.83 0.76 0.58 1.24 0.49 0.22 43.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 2.42 2.50 1.45 3.56 5.58 -27.19%

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