[BTM] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -106.76%
YoY- -169.01%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 20,980 22,836 23,070 25,144 26,240 27,292 28,157 -17.79%
PBT -9,943 -9,958 -10,573 -10,400 -5,101 -3,762 -3,332 107.13%
Tax -2 -2 -2 0 71 71 77 -
NP -9,945 -9,960 -10,575 -10,400 -5,030 -3,691 -3,255 110.41%
-
NP to SH -9,945 -9,960 -10,575 -10,400 -5,030 -3,691 -3,255 110.41%
-
Tax Rate - - - - - - - -
Total Cost 30,925 32,796 33,645 35,544 31,270 30,983 31,412 -1.03%
-
Net Worth 8,964 10,595 11,665 13,036 18,999 19,757 13,399 -23.48%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 8,964 10,595 11,665 13,036 18,999 19,757 13,399 -23.48%
NOSH 27,165 27,167 27,129 27,158 27,142 25,996 19,999 22.62%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -47.40% -43.62% -45.84% -41.36% -19.17% -13.52% -11.56% -
ROE -110.94% -94.00% -90.65% -79.78% -26.47% -18.68% -24.29% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 77.23 84.06 85.04 92.58 96.67 104.98 140.79 -32.96%
EPS -36.61 -36.66 -38.98 -38.29 -18.53 -14.20 -16.28 71.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.39 0.43 0.48 0.70 0.76 0.67 -37.60%
Adjusted Per Share Value based on latest NOSH - 27,158
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.67 1.82 1.84 2.00 2.09 2.17 2.24 -17.76%
EPS -0.79 -0.79 -0.84 -0.83 -0.40 -0.29 -0.26 109.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.0084 0.0093 0.0104 0.0151 0.0157 0.0107 -23.90%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.35 0.44 0.51 0.64 0.74 0.66 1.10 -
P/RPS 0.45 0.52 0.60 0.69 0.77 0.63 0.78 -30.67%
P/EPS -0.96 -1.20 -1.31 -1.67 -3.99 -4.65 -6.76 -72.74%
EY -104.60 -83.32 -76.43 -59.83 -25.04 -21.51 -14.80 267.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.19 1.33 1.06 0.87 1.64 -25.22%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 30/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.27 0.48 0.49 0.62 0.70 0.75 0.90 -
P/RPS 0.35 0.57 0.58 0.67 0.72 0.71 0.64 -33.10%
P/EPS -0.74 -1.31 -1.26 -1.62 -3.78 -5.28 -5.53 -73.80%
EY -135.59 -76.38 -79.55 -61.76 -26.47 -18.93 -18.08 282.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.23 1.14 1.29 1.00 0.99 1.34 -27.89%

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