[BTM] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 28.31%
YoY- -62.28%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 5,993 5,503 4,640 5,748 8,909 11,313 12,715 -39.46%
PBT -606 -1,299 -2,087 -4,215 -5,142 -4,517 -3,797 -70.60%
Tax 0 0 0 1,862 1,860 1,858 1,854 -
NP -606 -1,299 -2,087 -2,353 -3,282 -2,659 -1,943 -54.04%
-
NP to SH -606 -1,299 -2,087 -2,353 -3,282 -2,659 -1,943 -54.04%
-
Tax Rate - - - - - - - -
Total Cost 6,599 6,802 6,727 8,101 12,191 13,972 14,658 -41.28%
-
Net Worth 10,260 10,986 11,380 11,755 11,391 12,232 13,489 -16.68%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 10,260 10,986 11,380 11,755 11,391 12,232 13,489 -16.68%
NOSH 37,999 40,692 40,645 40,535 40,685 40,773 40,875 -4.75%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -10.11% -23.61% -44.98% -40.94% -36.84% -23.50% -15.28% -
ROE -5.91% -11.82% -18.34% -20.02% -28.81% -21.74% -14.40% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.77 13.52 11.42 14.18 21.90 27.75 31.11 -36.45%
EPS -1.59 -3.19 -5.13 -5.80 -8.07 -6.52 -4.75 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.28 0.29 0.28 0.30 0.33 -12.53%
Adjusted Per Share Value based on latest NOSH - 40,535
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.48 0.44 0.37 0.46 0.71 0.90 1.01 -39.12%
EPS -0.05 -0.10 -0.17 -0.19 -0.26 -0.21 -0.15 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0082 0.0087 0.0091 0.0094 0.0091 0.0097 0.0107 -16.26%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.17 0.14 0.25 0.19 0.22 0.23 0.26 -
P/RPS 1.08 1.04 2.19 1.34 1.00 0.83 0.84 18.25%
P/EPS -10.66 -4.39 -4.87 -3.27 -2.73 -3.53 -5.47 56.08%
EY -9.38 -22.80 -20.54 -30.55 -36.67 -28.35 -18.28 -35.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.52 0.89 0.66 0.79 0.77 0.79 -14.01%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 28/02/13 28/11/12 30/08/12 30/05/12 29/02/12 -
Price 0.195 0.18 0.16 0.15 0.19 0.23 0.22 -
P/RPS 1.24 1.33 1.40 1.06 0.87 0.83 0.71 45.07%
P/EPS -12.23 -5.64 -3.12 -2.58 -2.36 -3.53 -4.63 91.19%
EY -8.18 -17.73 -32.09 -38.70 -42.46 -28.35 -21.61 -47.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.57 0.52 0.68 0.77 0.67 4.91%

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