[BGYEAR] YoY Quarter Result on 30-Jun-2013 [#4]

Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -302.6%
YoY- -91.59%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 3,141 0 72,524 29,195 98,454 103,281 74,343 -40.96%
PBT -367 -26,319 -13,876 -9,564 -2,598 -8,286 -3,163 -30.15%
Tax -60 114 198 67 59 12 -294 -23.26%
NP -427 -26,205 -13,678 -9,497 -2,539 -8,274 -3,457 -29.41%
-
NP to SH -427 -26,205 -13,678 -14,250 -2,535 -8,123 -3,515 -29.61%
-
Tax Rate - - - - - - - -
Total Cost 3,568 26,205 86,202 38,692 100,993 111,555 77,800 -40.15%
-
Net Worth -93,533 -102,263 27,478 67,665 84,264 92,979 117,985 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth -93,533 -102,263 27,478 67,665 84,264 92,979 117,985 -
NOSH 50,833 53,262 50,885 50,876 46,299 46,258 46,268 1.57%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -13.59% 0.00% -18.86% -32.53% -2.58% -8.01% -4.65% -
ROE 0.00% 0.00% -49.78% -21.06% -3.01% -8.74% -2.98% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.18 0.00 142.52 57.38 212.65 223.27 160.68 -41.88%
EPS -0.84 -51.50 -26.88 -30.75 -5.48 -17.56 -7.60 -30.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.84 -1.92 0.54 1.33 1.82 2.01 2.55 -
Adjusted Per Share Value based on latest NOSH - 53,262
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.18 0.00 142.67 57.43 193.68 203.18 146.25 -40.96%
EPS -0.84 -51.55 -26.91 -28.03 -4.99 -15.98 -6.91 -29.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.84 -2.0117 0.5406 1.3311 1.6577 1.8291 2.321 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.135 0.145 0.39 1.07 0.81 0.60 0.90 -
P/RPS 2.18 0.00 0.27 1.86 0.38 0.27 0.56 25.41%
P/EPS -16.07 -0.29 -1.45 -3.82 -14.79 -3.42 -11.85 5.20%
EY -6.22 -339.31 -68.92 -26.18 -6.76 -29.27 -8.44 -4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.72 0.80 0.45 0.30 0.35 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 26/08/13 28/08/12 25/08/11 25/08/10 26/08/09 28/11/08 -
Price 0.07 0.12 0.52 0.80 0.76 0.75 0.65 -
P/RPS 1.13 0.00 0.36 1.39 0.36 0.34 0.40 18.88%
P/EPS -8.33 -0.24 -1.93 -2.86 -13.88 -4.27 -8.56 -0.45%
EY -12.00 -410.00 -51.69 -35.01 -7.20 -23.41 -11.69 0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.96 0.60 0.42 0.37 0.25 -

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