[BSTEAD] QoQ TTM 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- 53.23%
YoY- 54.43%
Quarter Report
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 982,640 983,214 1,003,221 991,430 973,686 958,595 938,383 3.12%
PBT 161,454 155,787 107,368 79,933 35,399 -14,396 -19,933 -
Tax -100,223 -98,822 -117,814 -111,891 -79,421 -43,367 -12,329 304.80%
NP 61,231 56,965 -10,446 -31,958 -44,022 -57,763 -32,262 -
-
NP to SH 61,231 56,965 -10,446 -31,958 -68,334 -111,472 -98,173 -
-
Tax Rate 62.08% 63.43% 109.73% 139.98% 224.36% - - -
Total Cost 921,409 926,249 1,013,667 1,023,388 1,017,708 1,016,358 970,645 -3.41%
-
Net Worth 1,364,028 1,363,753 1,365,546 1,383,811 1,372,457 1,362,795 1,417,308 -2.52%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 23,872 23,872 10,235 10,235 - - 10,313 75.07%
Div Payout % 38.99% 41.91% 0.00% 0.00% - - 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 1,363,753 1,365,546 1,383,811 1,372,457 1,362,795 1,417,308 -2.52%
NOSH 272,805 272,750 272,564 272,941 272,854 274,204 272,559 0.06%
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 6.23% 5.79% -1.04% -3.22% -4.52% -6.03% -3.44% -
ROE 4.49% 4.18% -0.76% -2.31% -4.98% -8.18% -6.93% -
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 360.20 360.48 368.07 363.24 356.85 349.59 344.29 3.06%
EPS 22.44 20.89 -3.83 -11.71 -25.04 -40.65 -36.02 -
DPS 8.75 8.75 3.75 3.75 0.00 0.00 3.75 76.01%
NAPS 5.00 5.00 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 48.48 48.51 49.49 48.91 48.04 47.29 46.29 3.13%
EPS 3.02 2.81 -0.52 -1.58 -3.37 -5.50 -4.84 -
DPS 1.18 1.18 0.50 0.50 0.00 0.00 0.51 75.02%
NAPS 0.6729 0.6728 0.6737 0.6827 0.6771 0.6723 0.6992 -2.52%
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 0.39 0.41 0.49 0.53 0.45 0.53 0.45 -9.10%
P/EPS 6.24 7.04 -46.71 -16.40 -6.47 -4.53 -4.28 -
EY 16.03 14.21 -2.14 -6.10 -15.46 -22.09 -23.39 -
DY 6.25 5.95 2.09 1.95 0.00 0.00 2.44 87.31%
P/NAPS 0.28 0.29 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 0.42 0.37 0.43 0.52 0.54 0.56 0.49 -9.77%
P/EPS 6.77 6.42 -41.75 -16.14 -7.67 -4.82 -4.72 -
EY 14.77 15.59 -2.40 -6.20 -13.04 -20.74 -21.19 -
DY 5.76 6.53 2.34 1.98 0.00 0.00 2.21 89.49%
P/NAPS 0.30 0.27 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