[BTM] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1.78%
YoY- -34.13%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 22,462 17,396 25,144 28,352 27,078 25,692 27,271 -12.14%
PBT -5,018 -5,700 -10,371 -5,948 -5,844 -5,008 -3,960 17.11%
Tax -4 -8 0 0 0 0 94 -
NP -5,022 -5,708 -10,371 -5,948 -5,844 -5,008 -3,866 19.07%
-
NP to SH -5,022 -5,708 -10,371 -5,948 -5,844 -5,008 -3,866 19.07%
-
Tax Rate - - - - - - - -
Total Cost 27,484 23,104 35,515 34,300 32,922 30,700 31,137 -7.98%
-
Net Worth 10,586 11,665 12,041 17,063 17,472 13,399 14,596 -19.29%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 10,586 11,665 12,041 17,063 17,472 13,399 14,596 -19.29%
NOSH 27,145 27,129 25,085 24,377 22,989 19,999 19,994 22.63%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -22.36% -32.81% -41.25% -20.98% -21.58% -19.49% -14.18% -
ROE -47.44% -48.93% -86.13% -34.86% -33.45% -37.37% -26.49% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 82.75 64.12 100.23 116.31 117.78 128.46 136.39 -28.35%
EPS -18.50 -21.04 -41.34 -24.40 -25.42 -25.04 -19.33 -2.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.43 0.48 0.70 0.76 0.67 0.73 -34.18%
Adjusted Per Share Value based on latest NOSH - 27,142
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.79 1.38 2.00 2.26 2.16 2.04 2.17 -12.05%
EPS -0.40 -0.45 -0.83 -0.47 -0.47 -0.40 -0.31 18.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0084 0.0093 0.0096 0.0136 0.0139 0.0107 0.0116 -19.37%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.44 0.51 0.64 0.74 0.66 1.10 1.03 -
P/RPS 0.53 0.80 0.64 0.64 0.56 0.86 0.76 -21.37%
P/EPS -2.38 -2.42 -1.55 -3.03 -2.60 -4.39 -5.33 -41.60%
EY -42.05 -41.25 -64.60 -32.97 -38.52 -22.76 -18.77 71.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.19 1.33 1.06 0.87 1.64 1.41 -13.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.48 0.49 0.62 0.70 0.75 0.90 1.12 -
P/RPS 0.58 0.76 0.62 0.60 0.64 0.70 0.82 -20.63%
P/EPS -2.59 -2.33 -1.50 -2.87 -2.95 -3.59 -5.79 -41.53%
EY -38.54 -42.94 -66.68 -34.86 -33.89 -27.82 -17.26 70.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.14 1.29 1.00 0.99 1.34 1.53 -13.55%

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