[BTM] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -333.49%
YoY- -571.9%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 12,497 12,597 11,172 8,072 8,425 7,873 7,880 35.87%
PBT -3,517 -4,448 -4,774 -5,644 -1,393 -18 -248 483.06%
Tax 123 0 0 0 91 0 0 -
NP -3,394 -4,448 -4,774 -5,644 -1,302 -18 -248 469.42%
-
NP to SH -3,394 -4,448 -4,774 -5,644 -1,302 -18 -248 469.42%
-
Tax Rate - - - - - - - -
Total Cost 15,891 17,045 15,946 13,716 9,727 7,891 8,128 56.16%
-
Net Worth 11,816 12,219 13,442 14,273 12,365 9,099 8,266 26.81%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 11,816 12,219 13,442 14,273 12,365 9,099 8,266 26.81%
NOSH 40,745 40,732 40,733 40,780 31,707 34,998 31,794 17.92%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -27.16% -35.31% -42.73% -69.92% -15.45% -0.24% -3.15% -
ROE -28.72% -36.40% -35.52% -39.54% -10.53% -0.21% -3.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.67 30.93 27.43 19.79 26.57 22.50 24.78 15.23%
EPS -8.33 -10.92 -11.72 -13.84 -4.11 -0.05 -0.78 382.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.33 0.35 0.39 0.26 0.26 7.53%
Adjusted Per Share Value based on latest NOSH - 40,780
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.99 1.00 0.89 0.64 0.67 0.63 0.63 35.05%
EPS -0.27 -0.35 -0.38 -0.45 -0.10 0.00 -0.02 464.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0094 0.0097 0.0107 0.0114 0.0098 0.0072 0.0066 26.50%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.34 0.25 0.34 0.40 0.59 0.14 0.14 -
P/RPS 1.11 0.81 1.24 2.02 2.22 0.62 0.56 57.59%
P/EPS -4.08 -2.29 -2.90 -2.89 -14.37 -262.50 -17.95 -62.65%
EY -24.50 -43.68 -34.47 -34.60 -6.96 -0.38 -5.57 167.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.83 1.03 1.14 1.51 0.54 0.54 67.20%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 30/08/10 24/05/10 25/02/10 20/11/09 20/08/09 -
Price 0.35 0.39 0.34 0.34 0.39 0.14 0.14 -
P/RPS 1.14 1.26 1.24 1.72 1.47 0.62 0.56 60.41%
P/EPS -4.20 -3.57 -2.90 -2.46 -9.50 -262.50 -17.95 -61.92%
EY -23.80 -28.00 -34.47 -40.71 -10.53 -0.38 -5.57 162.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.30 1.03 0.97 1.00 0.54 0.54 70.98%

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