[BANENG] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.5%
YoY- -47.35%
Quarter Report
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 98,702 98,568 64,345 79,037 90,062 0 -
PBT 930 1,390 2,200 2,685 5,856 0 -
Tax 94 -166 -782 -389 -1,222 0 -
NP 1,024 1,224 1,418 2,296 4,634 0 -
-
NP to SH 1,132 1,435 1,418 2,440 4,634 0 -
-
Tax Rate -10.11% 11.94% 35.55% 14.49% 20.87% - -
Total Cost 97,678 97,344 62,927 76,741 85,428 0 -
-
Net Worth 147,938 142,299 143,602 154,172 133,257 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 147,938 142,299 143,602 154,172 133,257 0 -
NOSH 59,894 60,041 60,084 63,707 60,025 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.04% 1.24% 2.20% 2.90% 5.15% 0.00% -
ROE 0.77% 1.01% 0.99% 1.58% 3.48% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 164.79 164.17 107.09 124.06 150.04 0.00 -
EPS 1.89 2.39 2.36 3.83 7.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.37 2.39 2.42 2.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 63,707
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 164.50 164.28 107.24 131.73 150.10 0.00 -
EPS 1.89 2.39 2.36 4.07 7.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4656 2.3717 2.3934 2.5695 2.221 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.34 0.87 1.43 2.73 3.52 0.00 -
P/RPS 0.21 0.53 1.34 2.20 0.00 0.00 -
P/EPS 17.99 36.40 60.59 71.28 0.00 0.00 -
EY 5.56 2.75 1.65 1.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.37 0.60 1.13 1.76 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/06 29/08/05 26/08/04 27/08/03 26/08/02 - -
Price 0.32 0.46 1.19 2.66 3.26 0.00 -
P/RPS 0.19 0.28 1.11 2.14 0.00 0.00 -
P/EPS 16.93 19.25 50.42 69.45 0.00 0.00 -
EY 5.91 5.20 1.98 1.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.19 0.50 1.10 1.63 0.00 -

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