[BTM] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -16.57%
YoY- 557.89%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 9,082 8,774 7,922 7,568 7,833 6,655 5,993 31.83%
PBT -6,347 -4,909 -4,314 -3,486 -2,305 -1,138 -606 376.65%
Tax -9 1,619 1,590 1,590 1,590 -29 0 -
NP -6,356 -3,290 -2,724 -1,896 -715 -1,167 -606 377.10%
-
NP to SH -6,356 4,554 5,120 5,948 7,129 -1,167 -606 377.10%
-
Tax Rate - - - - - - - -
Total Cost 15,438 12,064 10,646 9,464 8,548 7,822 6,599 75.95%
-
Net Worth 23,463 15,475 16,288 17,100 1,168,121 10,590 10,260 73.31%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 23,463 15,475 16,288 17,100 1,168,121 10,590 10,260 73.31%
NOSH 102,014 40,723 40,721 40,714 2,539,393 40,731 37,999 92.81%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -69.98% -37.50% -34.39% -25.05% -9.13% -17.54% -10.11% -
ROE -27.09% 29.43% 31.43% 34.78% 0.61% -11.02% -5.91% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.90 21.55 19.45 18.59 0.31 16.34 15.77 -31.63%
EPS -6.23 11.18 12.57 14.61 0.28 -2.87 -1.59 147.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.38 0.40 0.42 0.46 0.26 0.27 -10.11%
Adjusted Per Share Value based on latest NOSH - 40,714
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.72 0.70 0.63 0.60 0.62 0.53 0.48 30.94%
EPS -0.51 0.36 0.41 0.47 0.57 -0.09 -0.05 368.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0123 0.013 0.0136 0.9297 0.0084 0.0082 72.99%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.13 0.24 0.27 0.225 0.24 0.22 0.17 -
P/RPS 1.46 1.11 1.39 1.21 77.81 1.35 1.08 22.19%
P/EPS -2.09 2.15 2.15 1.54 85.49 -7.68 -10.66 -66.15%
EY -47.93 46.59 46.57 64.93 1.17 -13.02 -9.38 195.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.68 0.54 0.52 0.85 0.63 -6.43%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 28/08/14 26/05/14 27/02/14 29/11/13 28/08/13 -
Price 0.165 0.18 0.29 0.26 0.26 0.21 0.195 -
P/RPS 1.85 0.84 1.49 1.40 84.29 1.29 1.24 30.47%
P/EPS -2.65 1.61 2.31 1.78 92.61 -7.33 -12.23 -63.82%
EY -37.76 62.13 43.36 56.19 1.08 -13.64 -8.18 176.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.72 0.62 0.57 0.81 0.72 0.00%

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