[BTM] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -69.17%
YoY- -1825.0%
Quarter Report
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,658 12,497 9,448 5,586 2,018 8,425 5,905 -41.29%
PBT -597 -3,517 -3,336 -2,387 -1,411 -1,393 -14 1123.36%
Tax -4 123 0 0 0 91 0 -
NP -601 -3,394 -3,336 -2,387 -1,411 -1,302 -14 1128.83%
-
NP to SH -601 -3,394 -3,336 -2,387 -1,411 -1,302 -14 1128.83%
-
Tax Rate - - - - - - - -
Total Cost 3,259 15,891 12,784 7,973 3,429 9,727 5,919 -32.84%
-
Net Worth 11,370 11,816 12,219 13,442 14,273 12,365 9,099 16.02%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 11,370 11,816 12,219 13,442 14,273 12,365 9,099 16.02%
NOSH 40,608 40,745 40,732 40,733 40,780 31,707 35,000 10.42%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -22.61% -27.16% -35.31% -42.73% -69.92% -15.45% -0.24% -
ROE -5.29% -28.72% -27.30% -17.76% -9.89% -10.53% -0.15% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.55 30.67 23.20 13.71 4.95 26.57 16.87 -46.80%
EPS -1.48 -8.33 -8.19 -5.86 -3.46 -4.11 -0.04 1012.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.29 0.30 0.33 0.35 0.39 0.26 5.06%
Adjusted Per Share Value based on latest NOSH - 40,666
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.21 0.99 0.75 0.44 0.16 0.67 0.47 -41.58%
EPS -0.05 -0.27 -0.27 -0.19 -0.11 -0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.009 0.0094 0.0097 0.0107 0.0114 0.0098 0.0072 16.05%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.34 0.34 0.25 0.34 0.40 0.59 0.14 -
P/RPS 5.19 1.11 1.08 2.48 8.08 2.22 0.83 239.79%
P/EPS -22.97 -4.08 -3.05 -5.80 -11.56 -14.37 -350.00 -83.75%
EY -4.35 -24.50 -32.76 -17.24 -8.65 -6.96 -0.29 509.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.17 0.83 1.03 1.14 1.51 0.54 71.31%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 25/11/10 30/08/10 24/05/10 25/02/10 20/11/09 -
Price 0.28 0.35 0.39 0.34 0.34 0.39 0.14 -
P/RPS 4.28 1.14 1.68 2.48 6.87 1.47 0.83 198.77%
P/EPS -18.92 -4.20 -4.76 -5.80 -9.83 -9.50 -350.00 -85.72%
EY -5.29 -23.80 -21.00 -17.24 -10.18 -10.53 -0.29 594.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.21 1.30 1.03 0.97 1.00 0.54 50.85%

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