[BTM] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 710.88%
YoY- 441.59%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 8,774 7,922 7,568 7,833 6,655 5,993 5,503 36.44%
PBT -4,909 -4,314 -3,486 -2,305 -1,138 -606 -1,299 142.42%
Tax 1,619 1,590 1,590 1,590 -29 0 0 -
NP -3,290 -2,724 -1,896 -715 -1,167 -606 -1,299 85.70%
-
NP to SH 4,554 5,120 5,948 7,129 -1,167 -606 -1,299 -
-
Tax Rate - - - - - - - -
Total Cost 12,064 10,646 9,464 8,548 7,822 6,599 6,802 46.47%
-
Net Worth 15,475 16,288 17,100 1,168,121 10,590 10,260 10,986 25.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 15,475 16,288 17,100 1,168,121 10,590 10,260 10,986 25.63%
NOSH 40,723 40,721 40,714 2,539,393 40,731 37,999 40,692 0.05%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -37.50% -34.39% -25.05% -9.13% -17.54% -10.11% -23.61% -
ROE 29.43% 31.43% 34.78% 0.61% -11.02% -5.91% -11.82% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.55 19.45 18.59 0.31 16.34 15.77 13.52 36.41%
EPS 11.18 12.57 14.61 0.28 -2.87 -1.59 -3.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.40 0.42 0.46 0.26 0.27 0.27 25.56%
Adjusted Per Share Value based on latest NOSH - 2,539,393
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.70 0.63 0.60 0.62 0.53 0.48 0.44 36.24%
EPS 0.36 0.41 0.47 0.57 -0.09 -0.05 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.013 0.0136 0.9297 0.0084 0.0082 0.0087 25.94%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.24 0.27 0.225 0.24 0.22 0.17 0.14 -
P/RPS 1.11 1.39 1.21 77.81 1.35 1.08 1.04 4.43%
P/EPS 2.15 2.15 1.54 85.49 -7.68 -10.66 -4.39 -
EY 46.59 46.57 64.93 1.17 -13.02 -9.38 -22.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.54 0.52 0.85 0.63 0.52 13.63%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 26/05/14 27/02/14 29/11/13 28/08/13 30/05/13 -
Price 0.18 0.29 0.26 0.26 0.21 0.195 0.18 -
P/RPS 0.84 1.49 1.40 84.29 1.29 1.24 1.33 -26.36%
P/EPS 1.61 2.31 1.78 92.61 -7.33 -12.23 -5.64 -
EY 62.13 43.36 56.19 1.08 -13.64 -8.18 -17.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.72 0.62 0.57 0.81 0.72 0.67 -21.03%

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