[BTM] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 2460.0%
YoY- 113.21%
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 12,842 12,504 15,939 13,557 12,332 11,740 11,551 7.32%
PBT 500 408 405 236 -10 -172 -2,589 -
Tax 0 0 0 0 0 0 -2 -
NP 500 408 405 236 -10 -172 -2,591 -
-
NP to SH 500 408 406 236 -10 -172 -2,591 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 12,342 12,096 15,534 13,321 12,342 11,912 14,142 -8.68%
-
Net Worth 26,249 26,313 26,313 26,313 30,099 30,099 25,910 0.87%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 26,249 26,313 26,313 26,313 30,099 30,099 25,910 0.87%
NOSH 124,999 125,303 125,303 125,302 143,333 143,333 123,380 0.87%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.89% 3.26% 2.54% 1.74% -0.08% -1.47% -22.43% -
ROE 1.90% 1.55% 1.54% 0.90% -0.03% -0.57% -10.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.27 9.98 12.72 10.82 8.60 8.19 9.36 6.38%
EPS 0.40 0.32 0.32 0.19 0.00 -0.12 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 125,302
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.02 1.00 1.27 1.08 0.98 0.93 0.92 7.12%
EPS 0.04 0.03 0.03 0.02 0.00 -0.01 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0209 0.0209 0.0209 0.024 0.024 0.0206 0.96%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.26 0.305 0.245 0.26 0.22 0.23 0.32 -
P/RPS 2.53 3.06 1.93 2.40 2.56 2.81 3.42 -18.21%
P/EPS 65.00 93.67 75.61 138.05 -3,153.33 -191.67 -15.24 -
EY 1.54 1.07 1.32 0.72 -0.03 -0.52 -6.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.45 1.17 1.24 1.05 1.10 1.52 -12.70%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 30/05/16 25/02/16 -
Price 0.255 0.28 0.315 0.21 0.29 0.21 0.24 -
P/RPS 2.48 2.81 2.48 1.94 3.37 2.56 2.56 -2.09%
P/EPS 63.75 85.99 97.22 111.50 -4,156.67 -175.00 -11.43 -
EY 1.57 1.16 1.03 0.90 -0.02 -0.57 -8.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.33 1.50 1.00 1.38 1.00 1.14 4.05%

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