[BTM] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 59.47%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 26,268 18,086 11,101 5,340 19,217 14,029 8,715 108.24%
PBT -8,146 -5,043 -3,745 -2,076 -5,131 -3,854 -3,226 85.12%
Tax -48 20 3,745 2,076 5,131 3,854 3,226 -
NP -8,194 -5,023 0 0 0 0 0 -
-
NP to SH -8,194 -5,023 -3,714 -2,066 -5,098 -3,844 -3,226 85.84%
-
Tax Rate - - - - - - - -
Total Cost 34,462 23,109 11,101 5,340 19,217 14,029 8,715 149.43%
-
Net Worth 18,402 21,604 23,399 24,800 26,810 28,324 28,800 -25.75%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 18,402 21,604 23,399 24,800 26,810 28,324 28,800 -25.75%
NOSH 20,002 20,003 20,000 20,000 20,007 20,231 20,000 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -31.19% -27.77% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -44.53% -23.25% -15.87% -8.33% -19.01% -13.57% -11.20% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 131.32 90.41 55.51 26.70 96.05 69.34 43.57 108.23%
EPS -40.97 -25.11 -18.57 -10.33 -25.48 -19.00 -16.13 85.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.08 1.17 1.24 1.34 1.40 1.44 -25.75%
Adjusted Per Share Value based on latest NOSH - 20,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 2.09 1.44 0.88 0.42 1.53 1.12 0.69 108.92%
EPS -0.65 -0.40 -0.30 -0.16 -0.41 -0.31 -0.26 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0172 0.0186 0.0197 0.0213 0.0225 0.0229 -25.86%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.69 1.05 1.22 1.35 1.28 1.03 0.95 -
P/RPS 0.53 1.16 2.20 5.06 1.33 1.49 2.18 -60.94%
P/EPS -1.68 -4.18 -6.57 -13.07 -5.02 -5.42 -5.89 -56.57%
EY -59.37 -23.91 -15.22 -7.65 -19.91 -18.45 -16.98 129.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.97 1.04 1.09 0.96 0.74 0.66 8.87%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 26/08/02 28/05/02 27/02/02 28/11/01 28/08/01 -
Price 0.63 0.80 1.05 1.30 1.23 1.27 1.12 -
P/RPS 0.48 0.88 1.89 4.87 1.28 1.83 2.57 -67.22%
P/EPS -1.54 -3.19 -5.65 -12.58 -4.83 -6.68 -6.94 -63.24%
EY -65.02 -31.39 -17.69 -7.95 -20.72 -14.96 -14.40 172.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.90 1.05 0.92 0.91 0.78 -8.71%

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