[BTM] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 15.8%
YoY- 60.38%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 25,144 26,240 27,292 28,157 27,271 30,477 28,685 -8.37%
PBT -10,400 -5,101 -3,762 -3,332 -3,960 -6,452 -7,803 21.00%
Tax 0 71 71 77 104 -35 -18 -
NP -10,400 -5,030 -3,691 -3,255 -3,856 -6,487 -7,821 20.82%
-
NP to SH -10,400 -5,030 -3,691 -3,255 -3,866 -6,497 -7,831 20.71%
-
Tax Rate - - - - - - - -
Total Cost 35,544 31,270 30,983 31,412 31,127 36,964 36,506 -1.75%
-
Net Worth 13,036 18,999 19,757 13,399 14,573 15,000 15,187 -9.63%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 13,036 18,999 19,757 13,399 14,573 15,000 15,187 -9.63%
NOSH 27,158 27,142 25,996 19,999 19,963 20,000 19,984 22.57%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -41.36% -19.17% -13.52% -11.56% -14.14% -21.28% -27.27% -
ROE -79.78% -26.47% -18.68% -24.29% -26.53% -43.31% -51.56% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 92.58 96.67 104.98 140.79 136.61 152.39 143.54 -25.25%
EPS -38.29 -18.53 -14.20 -16.28 -19.37 -32.49 -39.19 -1.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.70 0.76 0.67 0.73 0.75 0.76 -26.28%
Adjusted Per Share Value based on latest NOSH - 19,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.00 2.09 2.17 2.24 2.17 2.43 2.28 -8.32%
EPS -0.83 -0.40 -0.29 -0.26 -0.31 -0.52 -0.62 21.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0104 0.0151 0.0157 0.0107 0.0116 0.0119 0.0121 -9.55%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.64 0.74 0.66 1.10 1.03 1.10 0.70 -
P/RPS 0.69 0.77 0.63 0.78 0.75 0.72 0.49 25.50%
P/EPS -1.67 -3.99 -4.65 -6.76 -5.32 -3.39 -1.79 -4.50%
EY -59.83 -25.04 -21.51 -14.80 -18.80 -29.53 -55.98 4.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.06 0.87 1.64 1.41 1.47 0.92 27.70%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.62 0.70 0.75 0.90 1.12 1.20 1.20 -
P/RPS 0.67 0.72 0.71 0.64 0.82 0.79 0.84 -13.93%
P/EPS -1.62 -3.78 -5.28 -5.53 -5.78 -3.69 -3.06 -34.43%
EY -61.76 -26.47 -18.93 -18.08 -17.29 -27.07 -32.66 52.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.00 0.99 1.34 1.53 1.60 1.58 -12.59%

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