[BTM] QoQ Quarter Result on 31-Dec-2003 [#4]

Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -170.0%
YoY- 82.97%
Quarter Report
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 7,725 7,116 6,423 4,976 8,777 7,981 5,537 24.78%
PBT -1,539 -1,699 -1,252 -611 -200 -1,269 -1,880 -12.45%
Tax 0 0 0 71 0 6 27 -
NP -1,539 -1,699 -1,252 -540 -200 -1,263 -1,853 -11.61%
-
NP to SH -1,539 -1,699 -1,252 -540 -200 -1,263 -1,863 -11.92%
-
Tax Rate - - - - - - - -
Total Cost 9,264 8,815 7,675 5,516 8,977 9,244 7,390 16.21%
-
Net Worth 18,999 19,757 13,399 14,573 15,000 15,187 16,608 9.35%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 18,999 19,757 13,399 14,573 15,000 15,187 16,608 9.35%
NOSH 27,142 25,996 19,999 19,963 20,000 19,984 20,010 22.46%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -19.92% -23.88% -19.49% -10.85% -2.28% -15.83% -33.47% -
ROE -8.10% -8.60% -9.34% -3.71% -1.33% -8.32% -11.22% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.46 27.37 32.12 24.93 43.89 39.94 27.67 1.88%
EPS -5.67 -6.42 -6.26 -2.70 -1.00 -6.32 -9.32 -28.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.76 0.67 0.73 0.75 0.76 0.83 -10.70%
Adjusted Per Share Value based on latest NOSH - 19,963
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.61 0.57 0.51 0.40 0.70 0.64 0.44 24.25%
EPS -0.12 -0.14 -0.10 -0.04 -0.02 -0.10 -0.15 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0151 0.0157 0.0107 0.0116 0.0119 0.0121 0.0132 9.35%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.74 0.66 1.10 1.03 1.10 0.70 0.61 -
P/RPS 2.60 2.41 3.43 4.13 2.51 1.75 2.20 11.74%
P/EPS -13.05 -10.10 -17.57 -38.08 -110.00 -11.08 -6.55 58.13%
EY -7.66 -9.90 -5.69 -2.63 -0.91 -9.03 -15.26 -36.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.87 1.64 1.41 1.47 0.92 0.73 28.14%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 28/05/03 -
Price 0.70 0.75 0.90 1.12 1.20 1.20 0.85 -
P/RPS 2.46 2.74 2.80 4.49 2.73 3.00 3.07 -13.69%
P/EPS -12.35 -11.48 -14.38 -41.41 -120.00 -18.99 -9.13 22.24%
EY -8.10 -8.71 -6.96 -2.42 -0.83 -5.27 -10.95 -18.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 1.34 1.53 1.60 1.58 1.02 -1.30%

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