[BTM] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 57.17%
YoY- 148.0%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 8,758 12,388 13,618 16,193 12,525 10,471 7,922 1.68%
PBT -6,600 -4,776 -2,116 866 -1,805 -4,623 -4,314 7.33%
Tax 471 0 -2 0 1 -9 1,590 -18.33%
NP -6,129 -4,776 -2,118 866 -1,804 -4,632 -2,724 14.45%
-
NP to SH -6,125 -4,773 -2,111 866 -1,804 -4,632 5,120 -
-
Tax Rate - - - 0.00% - - - -
Total Cost 14,887 17,164 15,736 15,327 14,329 15,103 10,646 5.74%
-
Net Worth 18,374 25,441 29,518 25,899 26,599 26,399 16,288 2.02%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 18,374 25,441 29,518 25,899 26,599 26,399 16,288 2.02%
NOSH 141,344 141,344 141,344 123,333 126,666 119,999 40,721 23.02%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -69.98% -38.55% -15.55% 5.35% -14.40% -44.24% -34.39% -
ROE -33.33% -18.76% -7.15% 3.34% -6.78% -17.55% 31.43% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.20 8.76 9.69 13.13 9.89 8.73 19.45 -17.33%
EPS -4.33 -3.38 -1.50 0.70 -1.42 -3.86 12.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.18 0.21 0.21 0.21 0.22 0.40 -17.06%
Adjusted Per Share Value based on latest NOSH - 123,333
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.70 0.99 1.08 1.29 1.00 0.83 0.63 1.76%
EPS -0.49 -0.38 -0.17 0.07 -0.14 -0.37 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0202 0.0235 0.0206 0.0212 0.021 0.013 1.95%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.145 0.10 0.14 0.26 0.22 0.255 0.27 -
P/RPS 2.34 1.14 1.45 1.98 2.22 2.92 1.39 9.06%
P/EPS -3.35 -2.96 -9.32 37.03 -15.45 -6.61 2.15 -
EY -29.89 -33.77 -10.73 2.70 -6.47 -15.14 46.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.56 0.67 1.24 1.05 1.16 0.68 8.66%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 30/08/19 30/08/18 29/08/17 30/08/16 27/08/15 28/08/14 -
Price 0.205 0.09 0.14 0.255 0.29 0.20 0.29 -
P/RPS 3.31 1.03 1.45 1.94 2.93 2.29 1.49 14.21%
P/EPS -4.73 -2.67 -9.32 36.32 -20.36 -5.18 2.31 -
EY -21.14 -37.52 -10.73 2.75 -4.91 -19.30 43.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.50 0.67 1.21 1.38 0.91 0.72 13.98%

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