[BTM] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -79.77%
YoY- -15.13%
Quarter Report
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 5,537 26,268 18,086 11,101 5,340 19,217 14,029 -46.22%
PBT -1,880 -8,146 -5,043 -3,745 -2,076 -5,131 -3,854 -38.05%
Tax 17 -48 20 3,745 2,076 5,131 3,854 -97.31%
NP -1,863 -8,194 -5,023 0 0 0 0 -
-
NP to SH -1,863 -8,194 -5,023 -3,714 -2,066 -5,098 -3,844 -38.32%
-
Tax Rate - - - - - - - -
Total Cost 7,400 34,462 23,109 11,101 5,340 19,217 14,029 -34.74%
-
Net Worth 16,608 18,402 21,604 23,399 24,800 26,810 28,324 -29.96%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 16,608 18,402 21,604 23,399 24,800 26,810 28,324 -29.96%
NOSH 20,010 20,002 20,003 20,000 20,000 20,007 20,231 -0.73%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -33.65% -31.19% -27.77% 0.00% 0.00% 0.00% 0.00% -
ROE -11.22% -44.53% -23.25% -15.87% -8.33% -19.01% -13.57% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 27.67 131.32 90.41 55.51 26.70 96.05 69.34 -45.82%
EPS -9.31 -40.97 -25.11 -18.57 -10.33 -25.48 -19.00 -37.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.92 1.08 1.17 1.24 1.34 1.40 -29.45%
Adjusted Per Share Value based on latest NOSH - 20,000
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 0.44 2.09 1.44 0.88 0.42 1.53 1.12 -46.39%
EPS -0.15 -0.65 -0.40 -0.30 -0.16 -0.41 -0.31 -38.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0146 0.0172 0.0186 0.0197 0.0213 0.0225 -29.94%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.61 0.69 1.05 1.22 1.35 1.28 1.03 -
P/RPS 2.20 0.53 1.16 2.20 5.06 1.33 1.49 29.69%
P/EPS -6.55 -1.68 -4.18 -6.57 -13.07 -5.02 -5.42 13.46%
EY -15.26 -59.37 -23.91 -15.22 -7.65 -19.91 -18.45 -11.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.97 1.04 1.09 0.96 0.74 -0.90%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 26/11/02 26/08/02 28/05/02 27/02/02 28/11/01 -
Price 0.85 0.63 0.80 1.05 1.30 1.23 1.27 -
P/RPS 3.07 0.48 0.88 1.89 4.87 1.28 1.83 41.23%
P/EPS -9.13 -1.54 -3.19 -5.65 -12.58 -4.83 -6.68 23.18%
EY -10.95 -65.02 -31.39 -17.69 -7.95 -20.72 -14.96 -18.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.68 0.74 0.90 1.05 0.92 0.91 7.91%

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