[BIMB] YoY Quarter Result on 30-Sep-2003 [#1]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -31.56%
YoY- -5.37%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 261,236 286,597 212,927 121,448 110,059 84,056 74,624 23.21%
PBT 42,103 -4,512 26,367 37,463 36,212 717 25,693 8.57%
Tax -11,036 -8,443 -7,546 -13,936 -11,349 -717 -8,448 4.55%
NP 31,067 -12,955 18,821 23,527 24,863 0 17,245 10.30%
-
NP to SH 29,129 -18,812 17,511 23,527 24,863 -4,485 17,245 9.12%
-
Tax Rate 26.21% - 28.62% 37.20% 31.34% 100.00% 32.88% -
Total Cost 230,169 299,552 194,106 97,921 85,196 84,056 57,379 26.03%
-
Net Worth -118,318 1,003,765 1,605,983 1,559,085 1,468,154 1,395,956 1,385,162 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth -118,318 1,003,765 1,605,983 1,559,085 1,468,154 1,395,956 1,385,162 -
NOSH 563,423 494,465 563,503 562,846 562,511 560,624 556,290 0.21%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.89% -4.52% 8.84% 19.37% 22.59% 0.00% 23.11% -
ROE 0.00% -1.87% 1.09% 1.51% 1.69% -0.32% 1.24% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 46.37 57.96 37.79 21.58 19.57 14.99 13.41 22.95%
EPS 5.17 -3.34 3.34 4.18 4.42 -0.80 3.10 8.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.21 2.03 2.85 2.77 2.61 2.49 2.49 -
Adjusted Per Share Value based on latest NOSH - 562,846
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.53 12.65 9.39 5.36 4.86 3.71 3.29 23.23%
EPS 1.29 -0.83 0.77 1.04 1.10 -0.20 0.76 9.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0522 0.4429 0.7086 0.6879 0.6478 0.6159 0.6112 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.24 1.38 1.70 1.60 1.40 1.50 1.89 -
P/RPS 2.67 2.38 4.50 7.42 7.16 10.00 14.09 -24.20%
P/EPS 23.98 -36.27 54.71 38.28 31.67 -187.50 60.97 -14.39%
EY 4.17 -2.76 1.83 2.61 3.16 -0.53 1.64 16.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.68 0.60 0.58 0.54 0.60 0.76 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 23/12/05 29/11/04 19/11/03 29/11/02 29/11/01 27/11/00 -
Price 1.20 1.15 1.81 1.61 1.41 1.52 1.69 -
P/RPS 2.59 1.98 4.79 7.46 7.21 10.14 12.60 -23.16%
P/EPS 23.21 -30.23 58.25 38.52 31.90 -190.00 54.52 -13.26%
EY 4.31 -3.31 1.72 2.60 3.13 -0.53 1.83 15.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.57 0.64 0.58 0.54 0.61 0.68 -

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