[BTM] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 67.62%
YoY- 32.8%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 25,144 21,264 13,539 6,423 27,271 22,295 13,518 50.96%
PBT -10,371 -4,461 -2,922 -1,252 -3,960 -3,349 -3,149 120.56%
Tax 0 0 0 0 94 23 23 -
NP -10,371 -4,461 -2,922 -1,252 -3,866 -3,326 -3,126 121.63%
-
NP to SH -10,371 -4,461 -2,922 -1,252 -3,866 -3,326 -3,126 121.63%
-
Tax Rate - - - - - - - -
Total Cost 35,515 25,725 16,461 7,675 31,137 25,621 16,644 65.36%
-
Net Worth 12,041 17,063 17,472 13,399 14,596 15,000 15,199 -14.32%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 12,041 17,063 17,472 13,399 14,596 15,000 15,199 -14.32%
NOSH 25,085 24,377 22,989 19,999 19,994 20,000 19,999 16.22%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -41.25% -20.98% -21.58% -19.49% -14.18% -14.92% -23.12% -
ROE -86.13% -26.14% -16.72% -9.34% -26.49% -22.17% -20.57% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 100.23 87.23 58.89 32.12 136.39 111.47 67.59 29.88%
EPS -41.34 -18.30 -12.71 -6.26 -19.33 -16.63 -15.63 90.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.70 0.76 0.67 0.73 0.75 0.76 -26.28%
Adjusted Per Share Value based on latest NOSH - 19,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.00 1.69 1.08 0.51 2.17 1.77 1.08 50.51%
EPS -0.83 -0.36 -0.23 -0.10 -0.31 -0.26 -0.25 121.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0096 0.0136 0.0139 0.0107 0.0116 0.0119 0.0121 -14.23%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.64 0.74 0.66 1.10 1.03 1.10 0.70 -
P/RPS 0.64 0.85 1.12 3.43 0.76 0.99 1.04 -27.54%
P/EPS -1.55 -4.04 -5.19 -17.57 -5.33 -6.61 -4.48 -50.55%
EY -64.60 -24.73 -19.26 -5.69 -18.77 -15.12 -22.33 102.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.06 0.87 1.64 1.41 1.47 0.92 27.70%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.62 0.70 0.75 0.90 1.12 1.20 1.20 -
P/RPS 0.62 0.80 1.27 2.80 0.82 1.08 1.78 -50.33%
P/EPS -1.50 -3.83 -5.90 -14.38 -5.79 -7.22 -7.68 -66.16%
EY -66.68 -26.14 -16.95 -6.96 -17.26 -13.86 -13.03 195.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.00 0.99 1.34 1.53 1.60 1.58 -12.59%

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