[BTM] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 9.06%
YoY- 9.83%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 27,271 29,726 27,036 22,148 26,268 24,114 22,202 14.65%
PBT -3,960 -4,465 -6,298 -7,520 -8,146 -6,724 -7,490 -34.53%
Tax 94 30 46 68 -48 26 7,490 -94.55%
NP -3,866 -4,434 -6,252 -7,452 -8,194 -6,697 0 -
-
NP to SH -3,866 -4,434 -6,252 -7,452 -8,194 -6,697 -7,428 -35.21%
-
Tax Rate - - - - - - - -
Total Cost 31,137 34,161 33,288 29,600 34,462 30,811 22,202 25.21%
-
Net Worth 14,596 14,999 15,199 16,608 18,402 21,604 23,399 -26.93%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 14,596 14,999 15,199 16,608 18,402 21,604 23,399 -26.93%
NOSH 19,994 19,999 19,999 20,010 20,002 20,003 20,000 -0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -14.18% -14.92% -23.12% -33.65% -31.19% -27.77% 0.00% -
ROE -26.49% -29.56% -41.13% -44.87% -44.53% -31.00% -31.74% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 136.39 148.63 135.18 110.68 131.32 120.55 111.01 14.67%
EPS -19.33 -22.17 -31.26 -37.24 -40.97 -33.48 -37.14 -35.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.75 0.76 0.83 0.92 1.08 1.17 -26.92%
Adjusted Per Share Value based on latest NOSH - 20,010
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.17 2.37 2.15 1.76 2.09 1.92 1.77 14.50%
EPS -0.31 -0.35 -0.50 -0.59 -0.65 -0.53 -0.59 -34.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 0.0119 0.0121 0.0132 0.0146 0.0172 0.0186 -26.94%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.03 1.10 0.70 0.61 0.69 1.05 1.22 -
P/RPS 0.76 0.74 0.52 0.55 0.53 0.87 1.10 -21.79%
P/EPS -5.33 -4.96 -2.24 -1.64 -1.68 -3.14 -3.28 38.09%
EY -18.77 -20.16 -44.66 -61.05 -59.37 -31.89 -30.44 -27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.47 0.92 0.73 0.75 0.97 1.04 22.42%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 28/05/03 27/02/03 26/11/02 26/08/02 -
Price 1.12 1.20 1.20 0.85 0.63 0.80 1.05 -
P/RPS 0.82 0.81 0.89 0.77 0.48 0.66 0.95 -9.32%
P/EPS -5.79 -5.41 -3.84 -2.28 -1.54 -2.39 -2.83 60.95%
EY -17.26 -18.48 -26.05 -43.81 -65.02 -41.85 -35.37 -37.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.60 1.58 1.02 0.68 0.74 0.90 42.30%

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