[BTM] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 88.37%
YoY- 99.4%
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 3,126 15,939 10,168 6,166 2,935 11,551 8,448 -48.42%
PBT 102 405 177 -5 -43 -2,589 -1,340 -
Tax 0 0 0 0 0 -2 0 -
NP 102 405 177 -5 -43 -2,591 -1,340 -
-
NP to SH 102 406 177 -5 -43 -2,591 -1,340 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 3,024 15,534 9,991 6,171 2,978 14,142 9,788 -54.26%
-
Net Worth 26,313 26,313 26,313 30,099 30,099 25,910 27,045 -1.81%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 26,313 26,313 26,313 30,099 30,099 25,910 27,045 -1.81%
NOSH 125,303 125,303 125,302 143,333 143,333 123,380 122,935 1.27%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.26% 2.54% 1.74% -0.08% -1.47% -22.43% -15.86% -
ROE 0.39% 1.54% 0.67% -0.02% -0.14% -10.00% -4.95% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.49 12.72 8.11 4.30 2.05 9.36 6.87 -49.13%
EPS 0.08 0.32 0.14 0.00 -0.03 -2.10 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.21 0.21 0.21 0.22 -3.05%
Adjusted Per Share Value based on latest NOSH - 126,666
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.25 1.27 0.81 0.49 0.23 0.92 0.67 -48.13%
EPS 0.01 0.03 0.01 0.00 0.00 -0.21 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0209 0.0209 0.024 0.024 0.0206 0.0215 -1.86%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.305 0.245 0.26 0.22 0.23 0.32 0.295 -
P/RPS 12.23 1.93 3.20 5.11 11.23 3.42 4.29 100.92%
P/EPS 374.68 75.61 184.06 -6,306.67 -766.67 -15.24 -27.06 -
EY 0.27 1.32 0.54 -0.02 -0.13 -6.56 -3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.17 1.24 1.05 1.10 1.52 1.34 5.39%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 29/11/16 30/08/16 30/05/16 25/02/16 04/12/15 -
Price 0.28 0.315 0.21 0.29 0.21 0.24 0.335 -
P/RPS 11.22 2.48 2.59 6.74 10.26 2.56 4.87 74.35%
P/EPS 343.97 97.22 148.66 -8,313.33 -700.00 -11.43 -30.73 -
EY 0.29 1.03 0.67 -0.01 -0.14 -8.75 -3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.50 1.00 1.38 1.00 1.14 1.52 -8.50%

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