[BLDPLNT] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 21.14%
YoY- 92.23%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 72,269 30,072 28,608 30,317 35,493 8,797 0 -
PBT 23,387 7,073 3,143 6,070 5,528 1,598 0 -
Tax -6,021 -2,108 -1,081 -270 -540 -311 0 -
NP 17,366 4,965 2,062 5,800 4,988 1,287 0 -
-
NP to SH 17,016 4,764 2,145 7,099 3,693 1,287 0 -
-
Tax Rate 25.75% 29.80% 34.39% 4.45% 9.77% 19.46% - -
Total Cost 54,903 25,107 26,546 24,517 30,505 7,510 0 -
-
Net Worth 405,426 348,792 333,666 203,328 301,659 96,525 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 9,349 - - - - - - -
Div Payout % 54.95% - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 405,426 348,792 333,666 203,328 301,659 96,525 0 -
NOSH 84,995 85,071 85,119 67,776 84,974 21,450 0 -
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 24.03% 16.51% 7.21% 19.13% 14.05% 14.63% 0.00% -
ROE 4.20% 1.37% 0.64% 3.49% 1.22% 1.33% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 85.03 35.35 33.61 44.73 41.77 41.01 0.00 -
EPS 20.02 5.60 2.52 8.35 5.87 6.00 0.00 -
DPS 11.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.77 4.10 3.92 3.00 3.55 4.50 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,776
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 77.27 32.15 30.59 32.41 37.95 9.41 0.00 -
EPS 18.19 5.09 2.29 7.59 3.95 1.38 0.00 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3348 3.7293 3.5676 2.174 3.2253 1.032 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - - -
Price 4.40 3.64 2.28 2.08 2.22 0.00 0.00 -
P/RPS 5.17 10.30 6.78 4.65 5.31 0.00 0.00 -
P/EPS 21.98 65.00 90.48 19.86 51.08 0.00 0.00 -
EY 4.55 1.54 1.11 5.04 1.96 0.00 0.00 -
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.89 0.58 0.69 0.63 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 15/08/07 30/08/06 29/08/05 27/08/04 28/08/03 - -
Price 3.92 3.18 2.31 2.03 2.06 2.10 0.00 -
P/RPS 4.61 9.00 6.87 4.54 4.93 5.12 0.00 -
P/EPS 19.58 56.79 91.67 19.38 47.40 35.00 0.00 -
EY 5.11 1.76 1.09 5.16 2.11 2.86 0.00 -
DY 2.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.59 0.68 0.58 0.47 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