[BTM] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
29-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 17.03%
YoY- 0.08%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 27,292 28,157 27,271 30,477 28,685 26,465 26,268 2.58%
PBT -3,762 -3,332 -3,960 -6,452 -7,803 -8,203 -8,399 -41.48%
Tax 71 77 104 -35 -18 -3 -20 -
NP -3,691 -3,255 -3,856 -6,487 -7,821 -8,206 -8,419 -42.31%
-
NP to SH -3,691 -3,255 -3,866 -6,497 -7,831 -8,216 -8,419 -42.31%
-
Tax Rate - - - - - - - -
Total Cost 30,983 31,412 31,127 36,964 36,506 34,671 34,687 -7.25%
-
Net Worth 19,757 13,399 14,573 15,000 15,187 16,608 18,606 4.08%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 19,757 13,399 14,573 15,000 15,187 16,608 18,606 4.08%
NOSH 25,996 19,999 19,963 20,000 19,984 20,010 20,006 19.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -13.52% -11.56% -14.14% -21.28% -27.27% -31.01% -32.05% -
ROE -18.68% -24.29% -26.53% -43.31% -51.56% -49.47% -45.25% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 104.98 140.79 136.61 152.39 143.54 132.25 131.30 -13.86%
EPS -14.20 -16.28 -19.37 -32.49 -39.19 -41.06 -42.08 -51.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.67 0.73 0.75 0.76 0.83 0.93 -12.60%
Adjusted Per Share Value based on latest NOSH - 20,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.17 2.24 2.17 2.43 2.28 2.11 2.09 2.53%
EPS -0.29 -0.26 -0.31 -0.52 -0.62 -0.65 -0.67 -42.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0157 0.0107 0.0116 0.0119 0.0121 0.0132 0.0148 4.01%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.66 1.10 1.03 1.10 0.70 0.61 0.69 -
P/RPS 0.63 0.78 0.75 0.72 0.49 0.46 0.53 12.22%
P/EPS -4.65 -6.76 -5.32 -3.39 -1.79 -1.49 -1.64 100.45%
EY -21.51 -14.80 -18.80 -29.53 -55.98 -67.31 -60.99 -50.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.64 1.41 1.47 0.92 0.73 0.74 11.40%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 28/05/03 27/02/03 -
Price 0.75 0.90 1.12 1.20 1.20 0.85 0.63 -
P/RPS 0.71 0.64 0.82 0.79 0.84 0.64 0.48 29.85%
P/EPS -5.28 -5.53 -5.78 -3.69 -3.06 -2.07 -1.50 131.57%
EY -18.93 -18.08 -17.29 -27.07 -32.66 -48.30 -66.80 -56.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.34 1.53 1.60 1.58 1.02 0.68 28.48%

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