[BTECH] YoY TTM Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -35.44%
YoY- -67.49%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 21,254 17,041 16,451 16,716 19,628 19,264 25,742 -3.13%
PBT 4,887 2,025 2,057 1,286 2,232 2,367 1,481 21.99%
Tax -1,129 -1,020 -559 -830 -578 -686 -435 17.21%
NP 3,758 1,005 1,498 456 1,654 1,681 1,046 23.73%
-
NP to SH 3,614 966 1,577 512 1,575 1,619 1,033 23.18%
-
Tax Rate 23.10% 50.37% 27.18% 64.54% 25.90% 28.98% 29.37% -
Total Cost 17,496 16,036 14,953 16,260 17,974 17,583 24,696 -5.57%
-
Net Worth 40,319 35,000 32,270 29,039 29,885 30,378 28,337 6.04%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,262 - - - - 434 417 20.24%
Div Payout % 34.93% - - - - 26.81% 40.40% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 40,319 35,000 32,270 29,039 29,885 30,378 28,337 6.04%
NOSH 252,000 250,000 248,235 241,999 249,047 151,891 149,142 9.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.68% 5.90% 9.11% 2.73% 8.43% 8.73% 4.06% -
ROE 8.96% 2.76% 4.89% 1.76% 5.27% 5.33% 3.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.43 6.82 6.63 6.91 7.88 12.68 17.26 -11.24%
EPS 1.43 0.39 0.64 0.21 0.63 1.07 0.69 12.90%
DPS 0.50 0.00 0.00 0.00 0.00 0.29 0.28 10.13%
NAPS 0.16 0.14 0.13 0.12 0.12 0.20 0.19 -2.82%
Adjusted Per Share Value based on latest NOSH - 241,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.43 6.76 6.53 6.63 7.79 7.64 10.22 -3.15%
EPS 1.43 0.38 0.63 0.20 0.63 0.64 0.41 23.12%
DPS 0.50 0.00 0.00 0.00 0.00 0.17 0.17 19.67%
NAPS 0.16 0.1389 0.1281 0.1152 0.1186 0.1205 0.1124 6.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.12 0.095 0.13 0.10 0.20 0.41 0.27 -
P/RPS 1.42 1.39 1.96 1.45 2.54 3.23 1.56 -1.55%
P/EPS 8.37 24.59 20.46 47.27 31.63 38.47 38.98 -22.59%
EY 11.95 4.07 4.89 2.12 3.16 2.60 2.57 29.16%
DY 4.17 0.00 0.00 0.00 0.00 0.70 1.04 26.01%
P/NAPS 0.75 0.68 1.00 0.83 1.67 2.05 1.42 -10.08%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 23/11/11 24/11/10 25/11/09 18/11/08 29/11/07 27/11/06 -
Price 0.12 0.12 0.13 0.11 0.29 0.54 0.33 -
P/RPS 1.42 1.76 1.96 1.59 3.68 4.26 1.91 -4.81%
P/EPS 8.37 31.06 20.46 51.99 45.86 50.66 47.64 -25.14%
EY 11.95 3.22 4.89 1.92 2.18 1.97 2.10 33.58%
DY 4.17 0.00 0.00 0.00 0.00 0.53 0.85 30.32%
P/NAPS 0.75 0.86 1.00 0.92 2.42 2.70 1.74 -13.07%

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