[BIMB] YoY Quarter Result on 30-Jun-2004 [#4]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 761.23%
YoY- 24.26%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 379,281 275,364 371,658 231,058 122,955 71,971 52,584 38.98%
PBT 48,759 -1,097,694 -435,381 43,790 63,206 23,230 17,112 19.05%
Tax -1,607 -5,402 -28,205 -1,073 -28,828 -23,230 -17,112 -32.56%
NP 47,152 -1,103,096 -463,586 42,717 34,378 0 0 -
-
NP to SH 27,578 -1,109,585 -473,859 42,717 34,378 -2,343 -8,268 -
-
Tax Rate 3.30% - - 2.45% 45.61% 100.00% 100.00% -
Total Cost 332,129 1,378,460 835,244 188,341 88,577 71,971 52,584 35.94%
-
Net Worth 1,017,440 -146,368 1,086,509 1,126,155 1,530,411 1,433,692 1,407,119 -5.25%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - 47,825 20,082 17,448 -
Div Payout % - - - - 139.12% 0.00% 0.00% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,017,440 -146,368 1,086,509 1,126,155 1,530,411 1,433,692 1,407,119 -5.25%
NOSH 892,491 562,955 562,958 563,077 562,651 557,857 562,847 7.98%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.43% -400.60% -124.73% 18.49% 27.96% 0.00% 0.00% -
ROE 2.71% 0.00% -43.61% 3.79% 2.25% -0.16% -0.59% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 42.50 48.91 66.02 41.03 21.85 12.90 9.34 28.71%
EPS 3.09 -197.10 -84.17 7.59 6.11 -0.42 -1.47 -
DPS 0.00 0.00 0.00 0.00 8.50 3.60 3.10 -
NAPS 1.14 -0.26 1.93 2.00 2.72 2.57 2.50 -12.26%
Adjusted Per Share Value based on latest NOSH - 563,077
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 16.73 12.15 16.40 10.19 5.42 3.18 2.32 38.97%
EPS 1.22 -48.96 -20.91 1.88 1.52 -0.10 -0.36 -
DPS 0.00 0.00 0.00 0.00 2.11 0.89 0.77 -
NAPS 0.4489 -0.0646 0.4794 0.4969 0.6752 0.6326 0.6208 -5.25%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.33 1.18 1.40 1.68 1.58 1.30 1.49 -
P/RPS 3.13 2.41 2.12 4.09 7.23 10.08 15.95 -23.75%
P/EPS 43.04 -0.60 -1.66 22.15 25.86 -309.52 -101.43 -
EY 2.32 -167.03 -60.12 4.52 3.87 -0.32 -0.99 -
DY 0.00 0.00 0.00 0.00 5.38 2.77 2.08 -
P/NAPS 1.17 0.00 0.73 0.84 0.58 0.51 0.60 11.76%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 27/10/06 10/10/05 27/08/04 29/08/03 16/09/02 06/09/01 -
Price 1.53 1.26 1.31 1.71 1.60 1.45 1.79 -
P/RPS 3.60 2.58 1.98 4.17 7.32 11.24 19.16 -24.30%
P/EPS 49.51 -0.64 -1.56 22.54 26.19 -345.24 -121.86 -
EY 2.02 -156.43 -64.25 4.44 3.82 -0.29 -0.82 -
DY 0.00 0.00 0.00 0.00 5.31 2.48 1.73 -
P/NAPS 1.34 0.00 0.68 0.86 0.59 0.56 0.72 10.90%

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