[BTM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -7.3%
YoY- 51.05%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 7,612 7,416 7,833 7,286 7,434 8,476 4,640 39.22%
PBT -5,114 -6,840 -2,305 -1,137 -1,096 -2,116 -2,087 82.05%
Tax 0 0 1,590 -38 0 0 0 -
NP -5,114 -6,840 -715 -1,176 -1,096 -2,116 -2,087 82.05%
-
NP to SH -5,114 -6,840 7,129 -1,176 -1,096 -2,116 -2,087 82.05%
-
Tax Rate - - - - - - - -
Total Cost 12,726 14,256 8,548 8,462 8,530 10,592 6,727 53.13%
-
Net Worth 16,286 17,100 188,474 10,567 10,960 10,986 11,411 26.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 16,286 17,100 188,474 10,567 10,960 10,986 11,411 26.84%
NOSH 40,716 40,714 409,726 40,645 40,592 40,692 40,753 -0.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -67.18% -92.23% -9.13% -16.14% -14.74% -24.96% -44.98% -
ROE -31.40% -40.00% 3.78% -11.13% -10.00% -19.26% -18.29% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.70 18.21 1.91 17.93 18.31 20.83 11.39 39.29%
EPS -12.56 -16.80 -1.76 -2.89 -2.70 -5.20 -5.12 82.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.42 0.46 0.26 0.27 0.27 0.28 26.92%
Adjusted Per Share Value based on latest NOSH - 40,731
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.61 0.59 0.62 0.58 0.59 0.67 0.37 39.68%
EPS -0.41 -0.54 0.57 -0.09 -0.09 -0.17 -0.17 80.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.0136 0.15 0.0084 0.0087 0.0087 0.0091 26.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.27 0.225 0.24 0.22 0.17 0.14 0.25 -
P/RPS 1.44 1.24 12.55 1.23 0.93 0.67 2.20 -24.67%
P/EPS -2.15 -1.34 13.79 -7.60 -6.30 -2.69 -4.88 -42.18%
EY -46.52 -74.67 7.25 -13.15 -15.88 -37.14 -20.48 73.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.54 0.52 0.85 0.63 0.52 0.89 -16.46%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 27/02/14 29/11/13 28/08/13 30/05/13 28/02/13 -
Price 0.29 0.26 0.26 0.21 0.195 0.18 0.16 -
P/RPS 1.55 1.43 13.60 1.17 1.06 0.86 1.41 6.53%
P/EPS -2.31 -1.55 14.94 -7.26 -7.22 -3.46 -3.12 -18.20%
EY -43.31 -64.62 6.69 -13.78 -13.85 -28.89 -32.01 22.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.62 0.57 0.81 0.72 0.67 0.57 16.90%

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