[BTM] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -10.2%
YoY- -7.75%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 26,465 26,268 23,274 21,603 20,046 19,217 19,860 21.11%
PBT -8,203 -8,399 -6,573 -5,640 -5,102 -5,121 -5,213 35.32%
Tax -3 -20 71 54 1,164 3,249 4,595 -
NP -8,206 -8,419 -6,502 -5,586 -3,938 -1,872 -618 461.62%
-
NP to SH -8,216 -8,419 -6,502 -5,586 -5,069 -5,098 -5,246 34.89%
-
Tax Rate - - - - - - - -
Total Cost 34,671 34,687 29,776 27,189 23,984 21,089 20,478 42.09%
-
Net Worth 16,608 18,606 21,599 23,399 24,800 26,800 28,839 -30.80%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 16,608 18,606 21,599 23,399 24,800 26,800 28,839 -30.80%
NOSH 20,010 20,006 19,999 20,000 20,000 20,000 20,600 -1.92%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -31.01% -32.05% -27.94% -25.86% -19.64% -9.74% -3.11% -
ROE -49.47% -45.25% -30.10% -23.87% -20.44% -19.02% -18.19% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 132.25 131.30 116.37 108.02 100.23 96.09 96.41 23.48%
EPS -41.06 -42.08 -32.51 -27.93 -25.35 -25.49 -25.47 37.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.93 1.08 1.17 1.24 1.34 1.40 -29.45%
Adjusted Per Share Value based on latest NOSH - 20,000
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.11 2.09 1.85 1.72 1.60 1.53 1.58 21.29%
EPS -0.65 -0.67 -0.52 -0.44 -0.40 -0.41 -0.42 33.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0148 0.0172 0.0186 0.0197 0.0213 0.023 -30.96%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.61 0.69 1.05 1.22 1.35 1.28 1.03 -
P/RPS 0.46 0.53 0.90 1.13 1.35 1.33 1.07 -43.06%
P/EPS -1.49 -1.64 -3.23 -4.37 -5.33 -5.02 -4.04 -48.60%
EY -67.31 -60.99 -30.96 -22.89 -18.77 -19.91 -24.72 95.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.97 1.04 1.09 0.96 0.74 -0.90%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 26/11/02 26/08/02 28/05/02 27/02/02 28/11/01 -
Price 0.85 0.63 0.80 1.05 1.30 1.23 1.27 -
P/RPS 0.64 0.48 0.69 0.97 1.30 1.28 1.32 -38.31%
P/EPS -2.07 -1.50 -2.46 -3.76 -5.13 -4.83 -4.99 -44.40%
EY -48.30 -66.80 -40.64 -26.60 -19.50 -20.72 -20.05 79.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.68 0.74 0.90 1.05 0.92 0.91 7.91%

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