[BTM] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -154.07%
YoY- 89.07%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 17,430 18,044 25,576 26,333 27,494 26,856 24,745 0.35%
PBT -6,452 -8,380 -1,498 -172 854 -3,148 -2,399 -0.99%
Tax 6,452 8,380 1,498 172 -240 3,148 2,399 -0.99%
NP 0 0 0 0 614 0 0 -
-
NP to SH -6,452 -8,380 -1,651 -332 614 -3,148 -2,228 -1.07%
-
Tax Rate - - - - 28.10% - - -
Total Cost 17,430 18,044 25,576 26,333 26,880 26,856 24,745 0.35%
-
Net Worth 28,800 29,814 31,780 33,333 33,709 32,641 33,399 0.15%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 28,800 29,814 31,780 33,333 33,709 32,641 33,399 0.15%
NOSH 20,000 20,009 19,987 20,080 20,065 20,025 19,999 -0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 2.23% 0.00% 0.00% -
ROE -22.40% -28.11% -5.19% -1.00% 1.82% -9.64% -6.67% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 87.15 90.18 127.96 131.14 137.02 134.11 123.73 0.35%
EPS -32.26 -41.88 -8.26 -1.65 3.06 -15.72 -11.14 -1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.49 1.59 1.66 1.68 1.63 1.67 0.15%
Adjusted Per Share Value based on latest NOSH - 20,000
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 1.39 1.44 2.04 2.10 2.19 2.14 1.97 0.35%
EPS -0.51 -0.67 -0.13 -0.03 0.05 -0.25 -0.18 -1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0229 0.0237 0.0253 0.0265 0.0268 0.026 0.0266 0.15%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.95 1.30 1.70 1.67 3.00 3.80 0.00 -
P/RPS 1.09 1.44 1.33 1.27 2.19 2.83 0.00 -100.00%
P/EPS -2.94 -3.10 -20.58 -101.01 98.04 -24.17 0.00 -100.00%
EY -33.96 -32.22 -4.86 -0.99 1.02 -4.14 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.87 1.07 1.01 1.79 2.33 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 28/08/01 29/05/01 28/02/01 29/11/00 25/08/00 29/05/00 29/02/00 -
Price 1.12 0.90 1.42 1.98 2.46 3.20 3.12 -
P/RPS 1.29 1.00 1.11 1.51 1.80 2.39 2.52 0.68%
P/EPS -3.47 -2.15 -17.19 -119.76 80.39 -20.36 -28.01 2.14%
EY -28.80 -46.53 -5.82 -0.84 1.24 -4.91 -3.57 -2.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.60 0.89 1.19 1.46 1.96 1.87 0.89%

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