[BTM] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -63.13%
YoY- -60.73%
Quarter Report
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 22,295 13,518 5,537 26,268 18,086 11,101 5,340 159.05%
PBT -3,349 -3,149 -1,880 -8,146 -5,043 -3,745 -2,076 37.50%
Tax 23 23 17 -48 20 3,745 2,076 -95.01%
NP -3,326 -3,126 -1,863 -8,194 -5,023 0 0 -
-
NP to SH -3,326 -3,126 -1,863 -8,194 -5,023 -3,714 -2,066 37.32%
-
Tax Rate - - - - - - - -
Total Cost 25,621 16,644 7,400 34,462 23,109 11,101 5,340 184.19%
-
Net Worth 15,000 15,199 16,608 18,402 21,604 23,399 24,800 -28.45%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 15,000 15,199 16,608 18,402 21,604 23,399 24,800 -28.45%
NOSH 20,000 19,999 20,010 20,002 20,003 20,000 20,000 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -14.92% -23.12% -33.65% -31.19% -27.77% 0.00% 0.00% -
ROE -22.17% -20.57% -11.22% -44.53% -23.25% -15.87% -8.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 111.47 67.59 27.67 131.32 90.41 55.51 26.70 159.05%
EPS -16.63 -15.63 -9.31 -40.97 -25.11 -18.57 -10.33 37.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.83 0.92 1.08 1.17 1.24 -28.45%
Adjusted Per Share Value based on latest NOSH - 20,006
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.77 1.08 0.44 2.09 1.44 0.88 0.42 160.67%
EPS -0.26 -0.25 -0.15 -0.65 -0.40 -0.30 -0.16 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0119 0.0121 0.0132 0.0146 0.0172 0.0186 0.0197 -28.51%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.10 0.70 0.61 0.69 1.05 1.22 1.35 -
P/RPS 0.99 1.04 2.20 0.53 1.16 2.20 5.06 -66.26%
P/EPS -6.61 -4.48 -6.55 -1.68 -4.18 -6.57 -13.07 -36.49%
EY -15.12 -22.33 -15.26 -59.37 -23.91 -15.22 -7.65 57.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.92 0.73 0.75 0.97 1.04 1.09 22.04%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 28/05/03 27/02/03 26/11/02 26/08/02 28/05/02 -
Price 1.20 1.20 0.85 0.63 0.80 1.05 1.30 -
P/RPS 1.08 1.78 3.07 0.48 0.88 1.89 4.87 -63.32%
P/EPS -7.22 -7.68 -9.13 -1.54 -3.19 -5.65 -12.58 -30.91%
EY -13.86 -13.03 -10.95 -65.02 -31.39 -17.69 -7.95 44.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.58 1.02 0.68 0.74 0.90 1.05 32.38%

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