[BTM] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -29.54%
YoY- 32.8%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 25,144 28,352 27,078 25,692 27,271 29,726 27,036 -4.70%
PBT -10,371 -5,948 -5,844 -5,008 -3,960 -4,465 -6,298 39.23%
Tax 0 0 0 0 94 30 46 -
NP -10,371 -5,948 -5,844 -5,008 -3,866 -4,434 -6,252 39.91%
-
NP to SH -10,371 -5,948 -5,844 -5,008 -3,866 -4,434 -6,252 39.91%
-
Tax Rate - - - - - - - -
Total Cost 35,515 34,300 32,922 30,700 31,137 34,161 33,288 4.39%
-
Net Worth 12,041 17,063 17,472 13,399 14,596 14,999 15,199 -14.32%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 12,041 17,063 17,472 13,399 14,596 14,999 15,199 -14.32%
NOSH 25,085 24,377 22,989 19,999 19,994 19,999 19,999 16.22%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -41.25% -20.98% -21.58% -19.49% -14.18% -14.92% -23.12% -
ROE -86.13% -34.86% -33.45% -37.37% -26.49% -29.56% -41.13% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 100.23 116.31 117.78 128.46 136.39 148.63 135.18 -18.00%
EPS -41.34 -24.40 -25.42 -25.04 -19.33 -22.17 -31.26 20.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.70 0.76 0.67 0.73 0.75 0.76 -26.28%
Adjusted Per Share Value based on latest NOSH - 19,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.00 2.26 2.16 2.04 2.17 2.37 2.15 -4.68%
EPS -0.83 -0.47 -0.47 -0.40 -0.31 -0.35 -0.50 39.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0096 0.0136 0.0139 0.0107 0.0116 0.0119 0.0121 -14.23%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.64 0.74 0.66 1.10 1.03 1.10 0.70 -
P/RPS 0.64 0.64 0.56 0.86 0.76 0.74 0.52 14.77%
P/EPS -1.55 -3.03 -2.60 -4.39 -5.33 -4.96 -2.24 -21.67%
EY -64.60 -32.97 -38.52 -22.76 -18.77 -20.16 -44.66 27.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.06 0.87 1.64 1.41 1.47 0.92 27.70%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.62 0.70 0.75 0.90 1.12 1.20 1.20 -
P/RPS 0.62 0.60 0.64 0.70 0.82 0.81 0.89 -21.32%
P/EPS -1.50 -2.87 -2.95 -3.59 -5.79 -5.41 -3.84 -46.41%
EY -66.68 -34.86 -33.89 -27.82 -17.26 -18.48 -26.05 86.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.00 0.99 1.34 1.53 1.60 1.58 -12.59%

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