[BPPLAS] QoQ Cumulative 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- 17.87%
YoY- -7.07%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 147,721 87,361 40,620 200,154 155,475 100,282 48,058 111.26%
PBT 8,864 4,330 1,603 20,962 17,987 12,658 6,145 27.63%
Tax -1,108 -488 -200 -1,917 -1,829 -1,594 -834 20.82%
NP 7,756 3,842 1,403 19,045 16,158 11,064 5,311 28.68%
-
NP to SH 7,756 3,842 1,403 19,045 16,158 11,064 5,311 28.68%
-
Tax Rate 12.50% 11.27% 12.48% 9.15% 10.17% 12.59% 13.57% -
Total Cost 139,965 83,519 39,217 181,109 139,317 89,218 42,747 120.34%
-
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% 3.60% 1.34% 18.44% 16.22% 11.67% 5.83% -
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 123.02 72.76 33.87 166.63 129.51 83.57 40.09 111.02%
EPS 4.31 3.20 1.17 15.86 13.46 9.22 4.43 -1.81%
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 52.47 31.03 14.43 71.09 55.22 35.62 17.07 111.26%
EPS 2.75 1.36 0.50 6.76 5.74 3.93 1.89 28.37%
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 0.58 1.35 3.16 0.69 0.88 1.42 2.99 -66.45%
P/EPS 10.99 30.63 91.45 7.25 8.47 12.91 27.09 -45.16%
EY 9.10 3.27 1.09 13.79 11.81 7.75 3.69 82.43%
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 0.62 1.14 3.19 0.71 0.95 1.35 3.39 -67.74%
P/EPS 11.77 25.94 92.31 7.51 9.14 12.26 30.70 -47.19%
EY 8.50 3.86 1.08 13.32 10.94 8.16 3.26 89.32%
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