[BSTEAD] YoY Quarter Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -626.26%
YoY- -147.41%
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 2,960,300 2,210,000 2,548,400 3,024,700 2,786,800 2,422,200 2,442,300 3.25%
PBT 318,300 -295,300 -1,349,800 -542,400 240,500 261,200 49,700 36.23%
Tax -116,400 -28,700 55,500 -22,600 -66,500 -76,300 -50,500 14.91%
NP 201,900 -324,000 -1,294,300 -565,000 174,000 184,900 -800 -
-
NP to SH 78,600 -352,300 -1,125,700 -455,000 86,100 120,700 4,200 62.86%
-
Tax Rate 36.57% - - - 27.65% 29.21% 101.61% -
Total Cost 2,758,400 2,534,000 3,842,700 3,589,700 2,612,800 2,237,300 2,443,100 2.04%
-
Net Worth 3,283,740 3,121,579 3,749,950 5,371,550 5,918,840 6,891,800 5,695,609 -8.76%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - 50,675 70,945 40,975 -
Div Payout % - - - - 58.86% 58.78% 975.61% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 3,283,740 3,121,579 3,749,950 5,371,550 5,918,840 6,891,800 5,695,609 -8.76%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 1,024,390 12.03%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.82% -14.66% -50.79% -18.68% 6.24% 7.63% -0.03% -
ROE 2.39% -11.29% -30.02% -8.47% 1.45% 1.75% 0.07% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 146.04 109.03 125.72 149.22 137.48 119.50 238.42 -7.83%
EPS 3.88 -17.38 -55.54 -22.45 4.25 5.95 0.41 45.38%
DPS 0.00 0.00 0.00 0.00 2.50 3.50 4.00 -
NAPS 1.62 1.54 1.85 2.65 2.92 3.40 5.56 -18.56%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 146.04 109.03 125.72 149.22 137.48 119.50 120.49 3.25%
EPS 3.88 -17.38 -55.54 -22.45 4.25 5.95 0.21 62.52%
DPS 0.00 0.00 0.00 0.00 2.50 3.50 2.02 -
NAPS 1.62 1.54 1.85 2.65 2.92 3.40 2.8099 -8.76%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.53 0.625 0.95 1.41 2.89 2.67 4.30 -
P/RPS 0.36 0.57 0.76 0.94 2.10 2.23 1.80 -23.50%
P/EPS 13.67 -3.60 -1.71 -6.28 68.04 44.84 1,048.78 -51.45%
EY 7.32 -27.81 -58.46 -15.92 1.47 2.23 0.10 104.39%
DY 0.00 0.00 0.00 0.00 0.87 1.31 0.93 -
P/NAPS 0.33 0.41 0.51 0.53 0.99 0.79 0.77 -13.15%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 31/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.61 0.60 0.80 1.45 2.78 2.83 4.08 -
P/RPS 0.42 0.55 0.64 0.97 2.02 2.37 1.71 -20.84%
P/EPS 15.73 -3.45 -1.44 -6.46 65.45 47.53 995.12 -49.87%
EY 6.36 -28.97 -69.42 -15.48 1.53 2.10 0.10 99.66%
DY 0.00 0.00 0.00 0.00 0.90 1.24 0.98 -
P/NAPS 0.38 0.39 0.43 0.55 0.95 0.83 0.73 -10.30%

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