[BTM] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.39%
YoY- 59.83%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,833 7,286 7,434 8,476 4,640 4,600 4,728 39.88%
PBT -2,305 -1,137 -1,096 -2,116 -2,087 -2,402 -4,058 -31.34%
Tax 1,590 -38 0 0 0 0 0 -
NP -715 -1,176 -1,096 -2,116 -2,087 -2,402 -4,058 -68.47%
-
NP to SH 7,129 -1,176 -1,096 -2,116 -2,087 -2,402 -4,058 -
-
Tax Rate - - - - - - - -
Total Cost 8,548 8,462 8,530 10,592 6,727 7,002 8,786 -1.80%
-
Net Worth 188,474 10,567 10,960 10,986 11,411 11,823 11,408 545.37%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 188,474 10,567 10,960 10,986 11,411 11,823 11,408 545.37%
NOSH 409,726 40,645 40,592 40,692 40,753 40,769 40,742 363.95%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -9.13% -16.14% -14.74% -24.96% -44.98% -52.23% -85.83% -
ROE 3.78% -11.13% -10.00% -19.26% -18.29% -20.32% -35.57% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.91 17.93 18.31 20.83 11.39 11.28 11.60 -69.85%
EPS -1.76 -2.89 -2.70 -5.20 -5.12 -5.89 -9.96 -68.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.26 0.27 0.27 0.28 0.29 0.28 39.10%
Adjusted Per Share Value based on latest NOSH - 40,692
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.62 0.58 0.59 0.67 0.37 0.37 0.38 38.46%
EPS 0.57 -0.09 -0.09 -0.17 -0.17 -0.19 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.0084 0.0087 0.0087 0.0091 0.0094 0.0091 544.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.24 0.22 0.17 0.14 0.25 0.19 0.22 -
P/RPS 12.55 1.23 0.93 0.67 2.20 1.68 1.90 250.83%
P/EPS 13.79 -7.60 -6.30 -2.69 -4.88 -3.22 -2.21 -
EY 7.25 -13.15 -15.88 -37.14 -20.48 -31.02 -45.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.85 0.63 0.52 0.89 0.66 0.79 -24.27%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 28/08/13 30/05/13 28/02/13 28/11/12 30/08/12 -
Price 0.26 0.21 0.195 0.18 0.16 0.15 0.19 -
P/RPS 13.60 1.17 1.06 0.86 1.41 1.33 1.64 308.12%
P/EPS 14.94 -7.26 -7.22 -3.46 -3.12 -2.55 -1.91 -
EY 6.69 -13.78 -13.85 -28.89 -32.01 -39.29 -52.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.81 0.72 0.67 0.57 0.52 0.68 -11.06%

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