[BTM] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -61.91%
YoY- -61.18%
Quarter Report
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 6,319 5,953 5,383 5,902 7,102 11,930 9,584 -6.70%
PBT -18,504 -4,364 -4,974 -3,087 -5,367 -964 454 -
Tax 0 0 0 0 -15 0 -2 -
NP -18,504 -4,364 -4,974 -3,087 -5,382 -964 452 -
-
NP to SH -18,504 -4,363 -4,974 -3,086 -5,380 -961 452 -
-
Tax Rate - - - - - - 0.44% -
Total Cost 24,823 10,317 10,357 8,989 12,484 12,894 9,132 18.12%
-
Net Worth 75,389 13,682 20,523 19,788 22,615 29,682 27,752 18.11%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 75,389 13,682 20,523 19,788 22,615 29,682 27,752 18.11%
NOSH 1,256,486 171,026 171,026 141,344 141,344 141,344 127,030 46.48%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -292.83% -73.31% -92.40% -52.30% -75.78% -8.08% 4.72% -
ROE -24.54% -31.89% -24.24% -15.60% -23.79% -3.24% 1.63% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.50 3.48 3.15 4.18 5.02 8.44 7.60 -36.44%
EPS -1.56 -2.55 -3.07 -2.18 -3.81 -0.70 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.12 0.14 0.16 0.21 0.22 -19.46%
Adjusted Per Share Value based on latest NOSH - 171,026
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.50 0.47 0.43 0.47 0.57 0.95 0.76 -6.73%
EPS -1.56 -0.35 -0.40 -0.25 -0.43 -0.08 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0109 0.0163 0.0157 0.018 0.0236 0.0221 18.10%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.07 0.115 0.195 0.19 0.10 0.13 0.245 -
P/RPS 13.92 3.30 6.20 4.55 1.99 1.54 3.22 27.61%
P/EPS -4.75 -4.51 -6.70 -8.70 -2.63 -19.12 68.38 -
EY -21.04 -22.18 -14.91 -11.49 -38.06 -5.23 1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.44 1.63 1.36 0.63 0.62 1.11 0.88%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 30/11/22 29/11/21 27/11/20 28/11/19 27/11/18 30/11/17 -
Price 0.07 0.12 0.175 0.21 0.14 0.12 0.265 -
P/RPS 13.92 3.45 5.56 5.03 2.79 1.42 3.49 25.91%
P/EPS -4.75 -4.70 -6.02 -9.62 -3.68 -17.65 73.96 -
EY -21.04 -21.26 -16.62 -10.40 -27.19 -5.67 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.50 1.46 1.50 0.88 0.57 1.20 -0.42%

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