[BSTEAD] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -6.48%
YoY- 148.18%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 903,900 983,214 928,474 899,226 906,196 1,024,251 842,733 4.78%
PBT 182,220 152,166 124,024 147,348 159,552 -14,577 -37,854 -
Tax -110,192 -83,136 -104,110 -95,498 -104,108 14,577 37,854 -
NP 72,028 69,030 19,913 51,850 55,444 0 0 -
-
NP to SH 72,028 69,030 19,913 51,850 55,444 -111,575 -114,361 -
-
Tax Rate 60.47% 54.64% 83.94% 64.81% 65.25% - - -
Total Cost 831,872 914,184 908,561 847,376 850,752 1,024,251 842,733 -0.86%
-
Net Worth 1,364,028 954,509 1,365,917 1,383,576 1,372,457 1,355,813 1,420,411 -2.66%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 23,862 13,631 20,467 - 10,229 - -
Div Payout % - 34.57% 68.46% 39.47% - 0.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,364,028 954,509 1,365,917 1,383,576 1,372,457 1,355,813 1,420,411 -2.66%
NOSH 272,805 272,717 272,638 272,894 272,854 272,799 273,156 -0.08%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.97% 7.02% 2.14% 5.77% 6.12% 0.00% 0.00% -
ROE 5.28% 7.23% 1.46% 3.75% 4.04% -8.23% -8.05% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 331.33 360.53 340.55 329.51 332.12 375.46 308.52 4.87%
EPS 17.60 16.87 7.48 19.00 20.32 -40.90 -41.87 -
DPS 0.00 8.75 5.00 7.50 0.00 3.75 0.00 -
NAPS 5.00 3.50 5.01 5.07 5.03 4.97 5.20 -2.58%
Adjusted Per Share Value based on latest NOSH - 272,941
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 44.59 48.51 45.81 44.36 44.71 50.53 41.58 4.77%
EPS 3.55 3.41 0.98 2.56 2.74 -5.50 -5.64 -
DPS 0.00 1.18 0.67 1.01 0.00 0.50 0.00 -
NAPS 0.6729 0.4709 0.6739 0.6826 0.6771 0.6689 0.7007 -2.66%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.40 1.47 1.79 1.92 1.62 1.84 1.54 -
P/RPS 0.42 0.41 0.53 0.58 0.49 0.49 0.50 -10.98%
P/EPS 5.30 5.81 24.51 10.11 7.97 -4.50 -3.68 -
EY 18.86 17.22 4.08 9.90 12.54 -22.23 -27.19 -
DY 0.00 5.95 2.79 3.91 0.00 2.04 0.00 -
P/NAPS 0.28 0.42 0.36 0.38 0.32 0.37 0.30 -4.49%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 11/03/03 27/11/02 20/08/02 24/06/02 19/04/02 03/12/01 -
Price 1.52 1.34 1.60 1.89 1.92 1.96 1.70 -
P/RPS 0.46 0.37 0.47 0.57 0.58 0.52 0.55 -11.24%
P/EPS 5.76 5.29 21.91 9.95 9.45 -4.79 -4.06 -
EY 17.37 18.89 4.56 10.05 10.58 -20.87 -24.63 -
DY 0.00 6.53 3.13 3.97 0.00 1.91 0.00 -
P/NAPS 0.30 0.38 0.32 0.37 0.38 0.39 0.33 -6.16%

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