[BTM] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 12.82%
YoY- 52.82%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 16,155 20,869 25,144 27,271 26,268 19,217 25,576 -7.36%
PBT -1,690 -5,424 -10,371 -3,960 -8,146 -5,131 -1,498 2.02%
Tax 0 -2 0 94 -48 5,131 1,498 -
NP -1,690 -5,426 -10,371 -3,866 -8,194 0 0 -
-
NP to SH -1,690 -5,426 -10,371 -3,866 -8,194 -5,098 -1,651 0.38%
-
Tax Rate - - - - - - - -
Total Cost 17,845 26,295 35,515 31,137 34,462 19,217 25,576 -5.81%
-
Net Worth 11,515 7,602 12,041 14,596 18,402 26,810 31,780 -15.55%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 11,515 7,602 12,041 14,596 18,402 26,810 31,780 -15.55%
NOSH 25,590 27,151 25,085 19,994 20,002 20,007 19,987 4.20%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -10.46% -26.00% -41.25% -14.18% -31.19% 0.00% 0.00% -
ROE -14.68% -71.37% -86.13% -26.49% -44.53% -19.01% -5.19% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 63.13 76.86 100.23 136.39 131.32 96.05 127.96 -11.10%
EPS -6.16 -19.98 -41.34 -19.33 -40.97 -25.48 -8.26 -4.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.28 0.48 0.73 0.92 1.34 1.59 -18.96%
Adjusted Per Share Value based on latest NOSH - 19,963
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.29 1.66 2.00 2.17 2.09 1.53 2.04 -7.35%
EPS -0.13 -0.43 -0.83 -0.31 -0.65 -0.41 -0.13 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0092 0.0061 0.0096 0.0116 0.0146 0.0213 0.0253 -15.50%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.49 0.22 0.64 1.03 0.69 1.28 1.70 -
P/RPS 2.36 0.29 0.64 0.76 0.53 1.33 1.33 10.02%
P/EPS -22.56 -1.10 -1.55 -5.33 -1.68 -5.02 -20.58 1.54%
EY -4.43 -90.84 -64.60 -18.77 -59.37 -19.91 -4.86 -1.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 0.79 1.33 1.41 0.75 0.96 1.07 20.69%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 28/02/05 27/02/04 27/02/03 27/02/02 28/02/01 -
Price 1.49 0.33 0.62 1.12 0.63 1.23 1.42 -
P/RPS 2.36 0.43 0.62 0.82 0.48 1.28 1.11 13.38%
P/EPS -22.56 -1.65 -1.50 -5.79 -1.54 -4.83 -17.19 4.63%
EY -4.43 -60.56 -66.68 -17.26 -65.02 -20.72 -5.82 -4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 1.18 1.29 1.53 0.68 0.92 0.89 24.45%

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