[BPPLAS] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -11.6%
YoY- -7.07%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 196,961 174,722 162,480 200,154 207,300 200,564 192,232 1.63%
PBT 11,818 8,660 6,412 20,962 23,982 25,316 24,580 -38.60%
Tax -1,477 -976 -800 -1,917 -2,438 -3,188 -3,336 -41.88%
NP 10,341 7,684 5,612 19,045 21,544 22,128 21,244 -38.09%
-
NP to SH 10,341 7,684 5,612 19,045 21,544 22,128 21,244 -38.09%
-
Tax Rate 12.50% 11.27% 12.48% 9.15% 10.17% 12.59% 13.57% -
Total Cost 186,620 167,038 156,868 181,109 185,756 178,436 170,988 5.99%
-
Net Worth 0 106,855 104,325 103,302 99,636 94,799 91,114 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 6,005 - - - -
Div Payout % - - - 31.54% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 106,855 104,325 103,302 99,636 94,799 91,114 -
NOSH 120,077 120,062 119,914 120,118 120,044 119,999 119,887 0.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.25% 4.40% 3.45% 9.52% 10.39% 11.03% 11.05% -
ROE 0.00% 7.19% 5.38% 18.44% 21.62% 23.34% 23.32% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 164.03 145.53 135.50 166.63 172.69 167.14 160.34 1.52%
EPS 5.75 6.40 4.68 15.86 17.95 18.44 17.72 -52.74%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.00 0.89 0.87 0.86 0.83 0.79 0.76 -
Adjusted Per Share Value based on latest NOSH - 120,039
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 69.96 62.06 57.71 71.09 73.63 71.24 68.28 1.63%
EPS 3.67 2.73 1.99 6.76 7.65 7.86 7.55 -38.15%
DPS 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
NAPS 0.00 0.3796 0.3706 0.3669 0.3539 0.3367 0.3236 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.71 0.98 1.07 1.15 1.14 1.19 1.20 -
P/RPS 0.43 0.67 0.79 0.69 0.66 0.71 0.75 -30.96%
P/EPS 8.24 15.31 22.86 7.25 6.35 6.45 6.77 13.98%
EY 12.13 6.53 4.37 13.79 15.74 15.50 14.77 -12.29%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.00 1.10 1.23 1.34 1.37 1.51 1.58 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 16/08/07 21/05/07 13/02/07 24/11/06 22/08/06 04/05/06 -
Price 0.76 0.83 1.08 1.19 1.23 1.13 1.36 -
P/RPS 0.46 0.57 0.80 0.71 0.71 0.68 0.85 -33.56%
P/EPS 8.82 12.97 23.08 7.51 6.85 6.13 7.67 9.75%
EY 11.33 7.71 4.33 13.32 14.59 16.32 13.03 -8.89%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.00 0.93 1.24 1.38 1.48 1.43 1.79 -

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