[BTM] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -67.79%
YoY- 15.83%
Quarter Report
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 6,423 27,271 22,295 13,518 5,537 26,268 18,086 -49.81%
PBT -1,252 -3,960 -3,349 -3,149 -1,880 -8,146 -5,043 -60.46%
Tax 0 94 23 23 17 -48 20 -
NP -1,252 -3,866 -3,326 -3,126 -1,863 -8,194 -5,023 -60.36%
-
NP to SH -1,252 -3,866 -3,326 -3,126 -1,863 -8,194 -5,023 -60.36%
-
Tax Rate - - - - - - - -
Total Cost 7,675 31,137 25,621 16,644 7,400 34,462 23,109 -52.00%
-
Net Worth 13,399 14,596 15,000 15,199 16,608 18,402 21,604 -27.25%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 13,399 14,596 15,000 15,199 16,608 18,402 21,604 -27.25%
NOSH 19,999 19,994 20,000 19,999 20,010 20,002 20,003 -0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -19.49% -14.18% -14.92% -23.12% -33.65% -31.19% -27.77% -
ROE -9.34% -26.49% -22.17% -20.57% -11.22% -44.53% -23.25% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.12 136.39 111.47 67.59 27.67 131.32 90.41 -49.80%
EPS -6.26 -19.33 -16.63 -15.63 -9.31 -40.97 -25.11 -60.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.73 0.75 0.76 0.83 0.92 1.08 -27.23%
Adjusted Per Share Value based on latest NOSH - 19,984
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.51 2.17 1.77 1.08 0.44 2.09 1.44 -49.91%
EPS -0.10 -0.31 -0.26 -0.25 -0.15 -0.65 -0.40 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0116 0.0119 0.0121 0.0132 0.0146 0.0172 -27.10%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.10 1.03 1.10 0.70 0.61 0.69 1.05 -
P/RPS 3.43 0.76 0.99 1.04 2.20 0.53 1.16 105.87%
P/EPS -17.57 -5.33 -6.61 -4.48 -6.55 -1.68 -4.18 160.22%
EY -5.69 -18.77 -15.12 -22.33 -15.26 -59.37 -23.91 -61.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.41 1.47 0.92 0.73 0.75 0.97 41.87%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 28/05/03 27/02/03 26/11/02 -
Price 0.90 1.12 1.20 1.20 0.85 0.63 0.80 -
P/RPS 2.80 0.82 1.08 1.78 3.07 0.48 0.88 116.17%
P/EPS -14.38 -5.79 -7.22 -7.68 -9.13 -1.54 -3.19 172.63%
EY -6.96 -17.26 -13.86 -13.03 -10.95 -65.02 -31.39 -63.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.53 1.60 1.58 1.02 0.68 0.74 48.51%

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