[BTM] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 9.84%
YoY- -30.67%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 27,036 22,148 26,268 24,114 22,202 21,360 19,217 25.63%
PBT -6,298 -7,520 -8,146 -6,724 -7,490 -8,304 -5,131 14.68%
Tax 46 68 -48 26 7,490 8,304 5,131 -95.72%
NP -6,252 -7,452 -8,194 -6,697 0 0 0 -
-
NP to SH -6,252 -7,452 -8,194 -6,697 -7,428 -8,264 -5,098 14.61%
-
Tax Rate - - - - - - - -
Total Cost 33,288 29,600 34,462 30,811 22,202 21,360 19,217 44.37%
-
Net Worth 15,199 16,608 18,402 21,604 23,399 24,800 26,810 -31.57%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 15,199 16,608 18,402 21,604 23,399 24,800 26,810 -31.57%
NOSH 19,999 20,010 20,002 20,003 20,000 20,000 20,007 -0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -23.12% -33.65% -31.19% -27.77% 0.00% 0.00% 0.00% -
ROE -41.13% -44.87% -44.53% -31.00% -31.74% -33.32% -19.01% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 135.18 110.68 131.32 120.55 111.01 106.80 96.05 25.66%
EPS -31.26 -37.24 -40.97 -33.48 -37.14 -41.32 -25.48 14.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.83 0.92 1.08 1.17 1.24 1.34 -31.55%
Adjusted Per Share Value based on latest NOSH - 19,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.15 1.76 2.09 1.92 1.77 1.70 1.53 25.53%
EPS -0.50 -0.59 -0.65 -0.53 -0.59 -0.66 -0.41 14.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0132 0.0146 0.0172 0.0186 0.0197 0.0213 -31.47%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.70 0.61 0.69 1.05 1.22 1.35 1.28 -
P/RPS 0.52 0.55 0.53 0.87 1.10 1.26 1.33 -46.62%
P/EPS -2.24 -1.64 -1.68 -3.14 -3.28 -3.27 -5.02 -41.69%
EY -44.66 -61.05 -59.37 -31.89 -30.44 -30.61 -19.91 71.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.73 0.75 0.97 1.04 1.09 0.96 -2.80%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 28/05/03 27/02/03 26/11/02 26/08/02 28/05/02 27/02/02 -
Price 1.20 0.85 0.63 0.80 1.05 1.30 1.23 -
P/RPS 0.89 0.77 0.48 0.66 0.95 1.22 1.28 -21.56%
P/EPS -3.84 -2.28 -1.54 -2.39 -2.83 -3.15 -4.83 -14.21%
EY -26.05 -43.81 -65.02 -41.85 -35.37 -31.78 -20.72 16.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.02 0.68 0.74 0.90 1.05 0.92 43.55%

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