[BTM] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 48.79%
YoY- 91.37%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 8,710 7,860 16,155 18,785 12,794 10,052 20,869 -44.24%
PBT -4,182 -3,620 -1,690 -464 -906 -2,828 -5,424 -15.95%
Tax 0 0 0 0 0 0 -2 -
NP -4,182 -3,620 -1,690 -464 -906 -2,828 -5,426 -15.97%
-
NP to SH -4,182 -3,620 -1,690 -464 -906 -2,828 -5,426 -15.97%
-
Tax Rate - - - - - - - -
Total Cost 12,892 11,480 17,845 19,249 13,700 12,880 26,295 -37.90%
-
Net Worth 12,522 12,028 11,515 7,612 7,323 7,069 7,602 39.60%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 12,522 12,028 11,515 7,612 7,323 7,069 7,602 39.60%
NOSH 29,122 28,639 25,590 27,187 27,125 27,192 27,151 4.79%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -48.01% -46.06% -10.46% -2.47% -7.08% -28.13% -26.00% -
ROE -33.40% -30.10% -14.68% -6.10% -12.37% -40.00% -71.37% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 29.91 27.44 63.13 69.10 47.17 36.97 76.86 -46.78%
EPS -14.36 -12.64 -6.16 -1.71 -3.34 -10.40 -19.98 -19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.45 0.28 0.27 0.26 0.28 33.21%
Adjusted Per Share Value based on latest NOSH - 26,923
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.69 0.63 1.29 1.50 1.02 0.80 1.66 -44.39%
EPS -0.33 -0.29 -0.13 -0.04 -0.07 -0.23 -0.43 -16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.0096 0.0092 0.0061 0.0058 0.0056 0.0061 39.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.73 0.56 1.49 1.70 0.99 0.35 0.22 -
P/RPS 2.44 2.04 2.36 2.46 2.10 0.95 0.29 315.29%
P/EPS -5.08 -4.43 -22.56 -99.61 -29.64 -3.37 -1.10 178.09%
EY -19.67 -22.57 -4.43 -1.00 -3.37 -29.71 -90.84 -64.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.33 3.31 6.07 3.67 1.35 0.79 66.91%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 28/02/07 29/11/06 30/08/06 31/05/06 23/02/06 -
Price 0.60 0.38 1.49 1.71 1.46 0.68 0.33 -
P/RPS 2.01 1.38 2.36 2.47 3.10 1.84 0.43 180.35%
P/EPS -4.18 -3.01 -22.56 -100.20 -43.71 -6.54 -1.65 86.15%
EY -23.93 -33.26 -4.43 -1.00 -2.29 -15.29 -60.56 -46.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.90 3.31 6.11 5.41 2.62 1.18 12.10%

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