[BTM] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
29-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -6.4%
YoY- 33.78%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 13,539 6,423 27,271 22,295 13,518 5,537 26,268 -35.74%
PBT -2,922 -1,252 -3,960 -3,349 -3,149 -1,880 -8,146 -49.54%
Tax 0 0 94 23 23 17 -48 -
NP -2,922 -1,252 -3,866 -3,326 -3,126 -1,863 -8,194 -49.74%
-
NP to SH -2,922 -1,252 -3,866 -3,326 -3,126 -1,863 -8,194 -49.74%
-
Tax Rate - - - - - - - -
Total Cost 16,461 7,675 31,137 25,621 16,644 7,400 34,462 -38.92%
-
Net Worth 17,472 13,399 14,596 15,000 15,199 16,608 18,402 -3.40%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 17,472 13,399 14,596 15,000 15,199 16,608 18,402 -3.40%
NOSH 22,989 19,999 19,994 20,000 19,999 20,010 20,002 9.73%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -21.58% -19.49% -14.18% -14.92% -23.12% -33.65% -31.19% -
ROE -16.72% -9.34% -26.49% -22.17% -20.57% -11.22% -44.53% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 58.89 32.12 136.39 111.47 67.59 27.67 131.32 -41.44%
EPS -12.71 -6.26 -19.33 -16.63 -15.63 -9.31 -40.97 -54.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.67 0.73 0.75 0.76 0.83 0.92 -11.96%
Adjusted Per Share Value based on latest NOSH - 20,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.08 0.51 2.17 1.77 1.08 0.44 2.09 -35.63%
EPS -0.23 -0.10 -0.31 -0.26 -0.25 -0.15 -0.65 -50.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0139 0.0107 0.0116 0.0119 0.0121 0.0132 0.0146 -3.22%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.66 1.10 1.03 1.10 0.70 0.61 0.69 -
P/RPS 1.12 3.43 0.76 0.99 1.04 2.20 0.53 64.75%
P/EPS -5.19 -17.57 -5.33 -6.61 -4.48 -6.55 -1.68 112.26%
EY -19.26 -5.69 -18.77 -15.12 -22.33 -15.26 -59.37 -52.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.64 1.41 1.47 0.92 0.73 0.75 10.41%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 28/05/03 27/02/03 -
Price 0.75 0.90 1.12 1.20 1.20 0.85 0.63 -
P/RPS 1.27 2.80 0.82 1.08 1.78 3.07 0.48 91.41%
P/EPS -5.90 -14.38 -5.79 -7.22 -7.68 -9.13 -1.54 145.04%
EY -16.95 -6.96 -17.26 -13.86 -13.03 -10.95 -65.02 -59.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.34 1.53 1.60 1.58 1.02 0.68 28.48%

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