[BTM] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -228.26%
YoY- -290.39%
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 15,906 14,534 14,468 12,772 12,778 12,842 12,504 17.38%
PBT -1,285 -2,182 -1,704 -775 605 500 408 -
Tax 0 0 0 -2 -2 0 0 -
NP -1,285 -2,182 -1,704 -777 602 500 408 -
-
NP to SH -1,281 -2,176 -1,704 -773 602 500 408 -
-
Tax Rate - - - - 0.33% 0.00% 0.00% -
Total Cost 17,191 16,716 16,172 13,549 12,176 12,342 12,096 26.38%
-
Net Worth 29,682 29,518 29,287 29,477 27,752 26,249 26,313 8.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 29,682 29,518 29,287 29,477 27,752 26,249 26,313 8.35%
NOSH 141,344 141,344 136,344 128,494 127,030 124,999 125,303 8.35%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -8.08% -15.01% -11.78% -6.08% 4.72% 3.89% 3.26% -
ROE -4.32% -7.37% -5.82% -2.62% 2.17% 1.90% 1.55% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.25 10.34 10.87 9.97 10.13 10.27 9.98 8.30%
EPS -0.93 -1.60 -1.28 -0.61 0.48 0.40 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.23 0.22 0.21 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 128,494
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.27 1.16 1.15 1.02 1.02 1.02 1.00 17.25%
EPS -0.10 -0.17 -0.14 -0.06 0.05 0.04 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0235 0.0233 0.0235 0.0221 0.0209 0.0209 8.42%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.13 0.14 0.155 0.245 0.245 0.26 0.305 -
P/RPS 1.16 1.35 1.43 2.46 2.42 2.53 3.06 -47.59%
P/EPS -14.34 -9.04 -12.11 -40.62 51.28 65.00 93.67 -
EY -6.97 -11.06 -8.26 -2.46 1.95 1.54 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.70 1.07 1.11 1.24 1.45 -43.21%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 30/08/18 31/05/18 28/02/18 30/11/17 29/08/17 30/05/17 -
Price 0.12 0.14 0.15 0.22 0.265 0.255 0.28 -
P/RPS 1.07 1.35 1.38 2.21 2.62 2.48 2.81 -47.43%
P/EPS -13.24 -9.04 -11.72 -36.48 55.47 63.75 85.99 -
EY -7.55 -11.06 -8.53 -2.74 1.80 1.57 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.68 0.96 1.20 1.21 1.33 -43.12%

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