[BMGREEN] YoY Quarter Result on 31-Jan-2013 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
19-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 20.26%
YoY- 58.69%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Revenue 63,478 66,130 59,657 44,031 27,497 0 -
PBT 7,356 12,638 9,816 8,069 3,393 0 -
Tax -766 -2,997 -2,529 -1,766 -556 0 -
NP 6,590 9,641 7,287 6,303 2,837 0 -
-
NP to SH 6,590 9,641 7,287 6,303 2,837 0 -
-
Tax Rate 10.41% 23.71% 25.76% 21.89% 16.39% - -
Total Cost 56,888 56,489 52,370 37,728 24,660 0 -
-
Net Worth 149,639 123,839 92,880 72,240 29,040 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Net Worth 149,639 123,839 92,880 72,240 29,040 0 -
NOSH 516,000 516,000 258,000 258,000 223,385 0 -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
NP Margin 10.38% 14.58% 12.21% 14.31% 10.32% 0.00% -
ROE 4.40% 7.79% 7.85% 8.73% 9.77% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
RPS 12.30 12.82 23.12 17.07 12.31 0.00 -
EPS 1.28 2.02 2.82 2.44 1.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.24 0.36 0.28 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 258,000
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
RPS 9.23 9.61 8.67 6.40 4.00 0.00 -
EPS 0.96 1.40 1.06 0.92 0.41 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.1801 0.135 0.105 0.0422 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/01/13 - - -
Price 1.16 1.45 2.60 0.945 0.00 0.00 -
P/RPS 9.43 11.31 11.24 5.54 0.00 0.00 -
P/EPS 90.83 77.61 92.05 38.68 0.00 0.00 -
EY 1.10 1.29 1.09 2.59 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 6.04 7.22 3.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Date 24/02/16 25/02/15 19/02/14 19/03/13 29/04/11 - -
Price 1.05 1.50 2.80 1.01 0.00 0.00 -
P/RPS 8.54 11.70 12.11 5.92 0.00 0.00 -
P/EPS 82.22 80.28 99.14 41.34 0.00 0.00 -
EY 1.22 1.25 1.01 2.42 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 6.25 7.78 3.61 0.00 0.00 -

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