[BTM] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -7.76%
YoY- 67.42%
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 2,935 11,551 8,448 5,195 2,907 9,082 6,406 -40.54%
PBT -43 -2,589 -1,340 -833 -773 -6,336 -3,457 -94.61%
Tax 0 -2 0 0 0 -8 0 -
NP -43 -2,591 -1,340 -833 -773 -6,344 -3,457 -94.61%
-
NP to SH -43 -2,591 -1,340 -833 -773 -6,344 -3,457 -94.61%
-
Tax Rate - - - - - - - -
Total Cost 2,978 14,142 9,788 6,028 3,680 15,426 9,863 -54.96%
-
Net Worth 30,099 25,910 27,045 26,949 26,993 12,912 15,473 55.76%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 30,099 25,910 27,045 26,949 26,993 12,912 15,473 55.76%
NOSH 143,333 123,380 122,935 122,499 122,698 56,141 40,718 131.22%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -1.47% -22.43% -15.86% -16.03% -26.59% -69.85% -53.97% -
ROE -0.14% -10.00% -4.95% -3.09% -2.86% -49.13% -22.34% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.05 9.36 6.87 4.24 2.37 16.18 15.73 -74.26%
EPS -0.03 -2.10 -1.09 -0.68 -0.63 -11.30 -8.49 -97.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.22 0.22 0.23 0.38 -32.63%
Adjusted Per Share Value based on latest NOSH - 119,999
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.23 0.92 0.67 0.41 0.23 0.72 0.51 -41.16%
EPS 0.00 -0.21 -0.11 -0.07 -0.06 -0.50 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.024 0.0206 0.0215 0.0214 0.0215 0.0103 0.0123 56.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.23 0.32 0.295 0.255 0.155 0.13 0.24 -
P/RPS 11.23 3.42 4.29 6.01 6.54 0.80 1.53 277.22%
P/EPS -766.67 -15.24 -27.06 -37.50 -24.60 -1.15 -2.83 4072.54%
EY -0.13 -6.56 -3.69 -2.67 -4.06 -86.92 -35.38 -97.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.52 1.34 1.16 0.70 0.57 0.63 44.95%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 25/02/16 04/12/15 27/08/15 28/05/15 26/02/15 28/11/14 -
Price 0.21 0.24 0.335 0.20 0.155 0.165 0.18 -
P/RPS 10.26 2.56 4.87 4.72 6.54 1.02 1.14 332.09%
P/EPS -700.00 -11.43 -30.73 -29.41 -24.60 -1.46 -2.12 4660.39%
EY -0.14 -8.75 -3.25 -3.40 -4.06 -68.48 -47.17 -97.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.14 1.52 0.91 0.70 0.72 0.47 65.34%

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