[BTM] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -67.79%
YoY- 15.83%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 6,397 11,231 13,539 13,518 11,101 8,715 13,747 -11.96%
PBT -453 -2,509 -2,922 -3,149 -3,745 -3,226 427 -
Tax 0 -2 0 23 3,745 3,226 -120 -
NP -453 -2,511 -2,922 -3,126 0 0 307 -
-
NP to SH -453 -2,511 -2,922 -3,126 -3,714 -3,226 307 -
-
Tax Rate - - - - - - 28.10% -
Total Cost 6,850 13,742 16,461 16,644 11,101 8,715 13,440 -10.62%
-
Net Worth 7,323 10,586 17,472 15,199 23,399 28,800 33,709 -22.45%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 7,323 10,586 17,472 15,199 23,399 28,800 33,709 -22.45%
NOSH 27,125 27,145 22,989 19,999 20,000 20,000 20,065 5.15%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -7.08% -22.36% -21.58% -23.12% 0.00% 0.00% 2.23% -
ROE -6.19% -23.72% -16.72% -20.57% -15.87% -11.20% 0.91% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 23.58 41.37 58.89 67.59 55.51 43.57 68.51 -16.27%
EPS -1.67 -9.25 -12.71 -15.63 -18.57 -16.13 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.39 0.76 0.76 1.17 1.44 1.68 -26.25%
Adjusted Per Share Value based on latest NOSH - 19,984
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 0.51 0.89 1.08 1.08 0.88 0.69 1.09 -11.88%
EPS -0.04 -0.20 -0.23 -0.25 -0.30 -0.26 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.0084 0.0139 0.0121 0.0186 0.0229 0.0268 -22.50%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.99 0.44 0.66 0.70 1.22 0.95 3.00 -
P/RPS 4.20 1.06 1.12 1.04 2.20 2.18 4.38 -0.69%
P/EPS -59.28 -4.76 -5.19 -4.48 -6.57 -5.89 196.08 -
EY -1.69 -21.02 -19.26 -22.33 -15.22 -16.98 0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 1.13 0.87 0.92 1.04 0.66 1.79 12.70%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 26/08/02 28/08/01 25/08/00 -
Price 1.46 0.48 0.75 1.20 1.05 1.12 2.46 -
P/RPS 6.19 1.16 1.27 1.78 1.89 2.57 3.59 9.50%
P/EPS -87.43 -5.19 -5.90 -7.68 -5.65 -6.94 160.78 -
EY -1.14 -19.27 -16.95 -13.03 -17.69 -14.40 0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.41 1.23 0.99 1.58 0.90 0.78 1.46 24.38%

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