[BTM] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 41.12%
YoY- -312.61%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 8,080 7,612 15,615 15,906 14,534 14,468 12,772 -26.36%
PBT -6,926 -7,312 -2,404 -1,285 -2,182 -1,704 -775 332.37%
Tax 0 0 0 0 0 0 -2 -
NP -6,926 -7,312 -2,404 -1,285 -2,182 -1,704 -777 331.63%
-
NP to SH -6,924 -7,312 -2,399 -1,281 -2,176 -1,704 -773 333.04%
-
Tax Rate - - - - - - - -
Total Cost 15,006 14,924 18,019 17,191 16,716 16,172 13,549 7.06%
-
Net Worth 25,441 26,855 28,268 29,682 29,518 29,287 29,477 -9.37%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 25,441 26,855 28,268 29,682 29,518 29,287 29,477 -9.37%
NOSH 141,344 141,344 141,344 141,344 141,344 136,344 128,494 6.57%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -85.72% -96.06% -15.40% -8.08% -15.01% -11.78% -6.08% -
ROE -27.21% -27.23% -8.49% -4.32% -7.37% -5.82% -2.62% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.72 5.39 11.05 11.25 10.34 10.87 9.97 -31.02%
EPS -4.90 -5.16 -1.73 -0.93 -1.60 -1.28 -0.61 302.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.20 0.21 0.21 0.22 0.23 -15.11%
Adjusted Per Share Value based on latest NOSH - 141,344
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.64 0.61 1.24 1.27 1.16 1.15 1.02 -26.77%
EPS -0.55 -0.58 -0.19 -0.10 -0.17 -0.14 -0.06 339.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0214 0.0225 0.0236 0.0235 0.0233 0.0235 -9.62%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.10 0.115 0.09 0.13 0.14 0.155 0.245 -
P/RPS 1.75 2.14 0.81 1.16 1.35 1.43 2.46 -20.36%
P/EPS -2.04 -2.22 -5.30 -14.34 -9.04 -12.11 -40.62 -86.46%
EY -48.99 -44.98 -18.86 -6.97 -11.06 -8.26 -2.46 638.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.45 0.62 0.67 0.70 1.07 -35.13%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 28/02/19 27/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.09 0.095 0.12 0.12 0.14 0.15 0.22 -
P/RPS 1.57 1.76 1.09 1.07 1.35 1.38 2.21 -20.43%
P/EPS -1.84 -1.84 -7.07 -13.24 -9.04 -11.72 -36.48 -86.42%
EY -54.43 -54.45 -14.14 -7.55 -11.06 -8.53 -2.74 637.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.60 0.57 0.67 0.68 0.96 -35.34%

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