[BTM] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 233.33%
YoY- 102.13%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 10,071 9,012 8,425 8,898 9,835 9,954 11,476 -8.36%
PBT -3,656 -2,594 -1,393 -68 -222 -1,535 -2,430 31.39%
Tax 91 91 91 156 156 156 156 -30.25%
NP -3,565 -2,503 -1,302 88 -66 -1,379 -2,274 35.06%
-
NP to SH -3,565 -2,503 -1,302 88 -66 -1,379 -2,274 35.06%
-
Tax Rate - - - - - - - -
Total Cost 13,636 11,515 9,727 8,810 9,901 11,333 13,750 -0.55%
-
Net Worth 13,419 14,273 12,369 8,171 8,281 8,149 7,952 41.87%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 13,419 14,273 12,369 8,171 8,281 8,149 7,952 41.87%
NOSH 40,666 40,780 32,551 31,428 31,851 31,343 30,588 20.97%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -35.40% -27.77% -15.45% 0.99% -0.67% -13.85% -19.82% -
ROE -26.56% -17.54% -10.53% 1.08% -0.80% -16.92% -28.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.76 22.10 25.88 28.31 30.88 31.76 37.52 -24.25%
EPS -8.77 -6.14 -4.00 0.28 -0.21 -4.40 -7.43 11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.35 0.38 0.26 0.26 0.26 0.26 17.27%
Adjusted Per Share Value based on latest NOSH - 31,428
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.80 0.72 0.67 0.71 0.78 0.79 0.91 -8.25%
EPS -0.28 -0.20 -0.10 0.01 -0.01 -0.11 -0.18 34.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0114 0.0098 0.0065 0.0066 0.0065 0.0063 42.48%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.34 0.40 0.59 0.14 0.14 0.14 0.14 -
P/RPS 1.37 1.81 2.28 0.49 0.45 0.44 0.37 139.91%
P/EPS -3.88 -6.52 -14.75 50.00 -67.56 -3.18 -1.88 62.31%
EY -25.78 -15.34 -6.78 2.00 -1.48 -31.43 -53.10 -38.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.14 1.55 0.54 0.54 0.54 0.54 53.98%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 24/05/10 25/02/10 20/11/09 20/08/09 27/05/09 27/02/09 -
Price 0.34 0.34 0.39 0.14 0.14 0.14 0.14 -
P/RPS 1.37 1.54 1.51 0.49 0.45 0.44 0.37 139.91%
P/EPS -3.88 -5.54 -9.75 50.00 -67.56 -3.18 -1.88 62.31%
EY -25.78 -18.05 -10.26 2.00 -1.48 -31.43 -53.10 -38.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.97 1.03 0.54 0.54 0.54 0.54 53.98%

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