[BTM] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
29-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 29.07%
YoY- 33.78%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 18,785 22,800 28,352 29,726 24,114 18,705 26,333 -5.47%
PBT -464 -5,377 -5,948 -4,465 -6,724 -5,138 -172 17.97%
Tax 0 0 0 30 26 5,138 172 -
NP -464 -5,377 -5,948 -4,434 -6,697 0 0 -
-
NP to SH -464 -5,377 -5,948 -4,434 -6,697 -5,125 -332 5.73%
-
Tax Rate - - - - - - - -
Total Cost 19,249 28,177 34,300 34,161 30,811 18,705 26,333 -5.08%
-
Net Worth 7,612 8,960 17,063 14,999 21,604 28,324 33,333 -21.80%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 7,612 8,960 17,063 14,999 21,604 28,324 33,333 -21.80%
NOSH 27,187 27,153 24,377 19,999 20,003 20,231 20,080 5.17%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -2.47% -23.58% -20.98% -14.92% -27.77% 0.00% 0.00% -
ROE -6.10% -60.01% -34.86% -29.56% -31.00% -18.10% -1.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 69.10 83.97 116.31 148.63 120.55 92.46 131.14 -10.12%
EPS -1.71 -19.81 -24.40 -22.17 -33.48 -25.33 -1.65 0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.33 0.70 0.75 1.08 1.40 1.66 -25.65%
Adjusted Per Share Value based on latest NOSH - 20,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.50 1.81 2.26 2.37 1.92 1.49 2.10 -5.45%
EPS -0.04 -0.43 -0.47 -0.35 -0.53 -0.41 -0.03 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0071 0.0136 0.0119 0.0172 0.0225 0.0265 -21.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.70 0.35 0.74 1.10 1.05 1.03 1.67 -
P/RPS 2.46 0.42 0.64 0.74 0.87 1.11 1.27 11.64%
P/EPS -99.61 -1.77 -3.03 -4.96 -3.14 -4.07 -101.01 -0.23%
EY -1.00 -56.58 -32.97 -20.16 -31.89 -24.60 -0.99 0.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.07 1.06 1.06 1.47 0.97 0.74 1.01 34.81%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 30/11/04 28/11/03 26/11/02 28/11/01 29/11/00 -
Price 1.71 0.27 0.70 1.20 0.80 1.27 1.98 -
P/RPS 2.47 0.32 0.60 0.81 0.66 1.37 1.51 8.54%
P/EPS -100.20 -1.36 -2.87 -5.41 -2.39 -5.01 -119.76 -2.92%
EY -1.00 -73.35 -34.86 -18.48 -41.85 -19.95 -0.84 2.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.11 0.82 1.00 1.60 0.74 0.91 1.19 31.32%

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