[BTM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 92.47%
YoY- 99.41%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 4,600 13,889 12,597 7,873 11,310 10,718 18,785 -20.88%
PBT -2,402 -1,845 -4,448 -18 -3,168 -3,885 -464 31.49%
Tax 0 -10 0 0 0 0 0 -
NP -2,402 -1,856 -4,448 -18 -3,168 -3,885 -464 31.49%
-
NP to SH -2,402 -1,856 -4,448 -18 -3,168 -3,885 -464 31.49%
-
Tax Rate - - - - - - - -
Total Cost 7,002 15,745 17,045 7,891 14,478 14,603 19,249 -15.49%
-
Net Worth 11,823 10,582 12,219 9,099 8,171 12,253 7,612 7.60%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 11,823 10,582 12,219 9,099 8,171 12,253 7,612 7.60%
NOSH 40,769 40,701 40,732 34,998 31,428 29,887 27,187 6.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -52.23% -13.36% -35.31% -0.24% -28.01% -36.25% -2.47% -
ROE -20.32% -17.54% -36.40% -0.21% -38.77% -31.71% -6.10% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.28 34.12 30.93 22.50 35.99 35.86 69.10 -26.05%
EPS -5.89 -4.56 -10.92 -0.05 -10.08 -13.00 -1.71 22.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.26 0.30 0.26 0.26 0.41 0.28 0.58%
Adjusted Per Share Value based on latest NOSH - 31,428
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.37 1.11 1.00 0.63 0.90 0.85 1.50 -20.79%
EPS -0.19 -0.15 -0.35 0.00 -0.25 -0.31 -0.04 29.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0094 0.0084 0.0097 0.0072 0.0065 0.0098 0.0061 7.46%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.33 0.25 0.14 0.14 0.56 1.70 -
P/RPS 1.68 0.97 0.81 0.62 0.39 1.56 2.46 -6.15%
P/EPS -3.22 -7.24 -2.29 -262.50 -1.39 -4.31 -99.61 -43.52%
EY -31.02 -13.82 -43.68 -0.38 -72.00 -23.21 -1.00 77.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.27 0.83 0.54 0.54 1.37 6.07 -30.89%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 30/11/11 25/11/10 20/11/09 27/11/08 30/11/07 29/11/06 -
Price 0.15 0.29 0.39 0.14 0.14 0.43 1.71 -
P/RPS 1.33 0.85 1.26 0.62 0.39 1.20 2.47 -9.79%
P/EPS -2.55 -6.36 -3.57 -262.50 -1.39 -3.31 -100.20 -45.73%
EY -39.29 -15.72 -28.00 -0.38 -72.00 -30.23 -1.00 84.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.12 1.30 0.54 0.54 1.05 6.11 -33.65%

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