[BDGI] QoQ Quarter Result on 31-Dec-2009 [#Q4]

Stock

[BDGI] Badger Infrastructure Solutions Ltd.

Announcement Date

30-Dec-2009

Financial Year

2009

Quarter

31-Dec-2009 [#Q4]

Profit Trend

QoQ- 39.00%

YoY- 128.29%

Quarter Report

Info

BDGI's Result

BDGI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Quarter Result
Revenue	38,727	29,374	30,334	33,123	35,005	29,459	37,383	2.38%
YoY %	31.84%	-3.16%	-8.42%	-5.38%	18.83%	-21.20%	-	-
Horiz. %	103.60%	78.58%	81.14%	88.60%	93.64%	78.80%	100.00%	-
PBT	6,758	2,999	4,239	4,731	6,179	3,028	7,688	-8.22%
YoY %	125.34%	-29.25%	-10.40%	-23.43%	104.06%	-60.61%	-	-
Horiz. %	87.90%	39.01%	55.14%	61.54%	80.37%	39.39%	100.00%	-
Tax	139	568	696	-1,526	1,384	101	2,014	-83.14%
YoY %	-75.53%	-18.39%	145.61%	-210.26%	1,270.30%	-94.99%	-	-
Horiz. %	6.90%	28.20%	34.56%	-75.77%	68.72%	5.01%	100.00%	-
NP	6,175	2,431	4,227	6,237	4,487	2,521	4,493	23.58%
YoY %	154.01%	-42.49%	-32.23%	39.00%	77.98%	-43.89%	-	-
Horiz. %	137.44%	54.11%	94.08%	138.82%	99.87%	56.11%	100.00%	-
Tax Rate	-2.05%	-18.94%	-16.42%	32.25%	-22.39%	-3.34%	-26.20%	-
YoY %	89.18%	-15.35%	-150.91%	244.04%	-570.36%	87.25%	-	-
Horiz. %	7.82%	72.29%	62.67%	-123.09%	85.46%	12.75%	100.00%	-
Total Cost	32,552	26,943	26,107	26,886	30,518	26,938	32,890	-0.68%
YoY %	20.82%	3.20%	-2.90%	-11.90%	13.29%	-18.10%	-	-
Horiz. %	98.97%	81.92%	79.38%	81.75%	92.79%	81.90%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	15.94	8.28	13.94	18.83	12.82	8.56	12.02	20.68%
YoY %	92.51%	-40.60%	-25.97%	46.88%	49.77%	-28.79%	-	-
Horiz. %	132.61%	68.89%	115.97%	156.66%	106.66%	71.21%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
EPS	0.19	0.07	0.13	0.19	0.14	0.08	0.14	22.55%
YoY %	171.43%	-46.15%	-31.58%	35.71%	75.00%	-42.86%	-	-
Horiz. %	135.71%	50.00%	92.86%	135.71%	100.00%	57.14%	100.00%	-
EPS Diluted	0.19	0.07	0.13	0.19	0.14	0.08	0.14	22.55%
YoY %	171.43%	-46.15%	-31.58%	35.71%	75.00%	-42.86%	-	-
Horiz. %	135.71%	50.00%	92.86%	135.71%	100.00%	57.14%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP Margin = Net Profit Margin, EPS = Earning Per Share, EPS Diluted = Earning Per Share Diluted.

NP Margin, QoQ ⃤ & YoY ⃤ figures in Percentage; EPS & EPS Diluted figures in Cent.

All figures in '000 unless specified.

Latest Videos