[BTM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -34.54%
YoY- 47.68%
Quarter Report
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 14,089 6,397 2,513 20,869 17,100 11,231 4,349 118.78%
PBT -348 -453 -707 -5,424 -4,033 -2,509 -1,425 -60.89%
Tax 0 0 0 -2 0 -2 -2 -
NP -348 -453 -707 -5,426 -4,033 -2,511 -1,427 -60.93%
-
NP to SH -348 -453 -707 -5,426 -4,033 -2,511 -1,427 -60.93%
-
Tax Rate - - - - - - - -
Total Cost 14,437 6,850 3,220 26,295 21,133 13,742 5,776 84.07%
-
Net Worth 7,612 7,323 7,069 7,602 8,960 10,586 11,665 -24.74%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 7,612 7,323 7,069 7,602 8,960 10,586 11,665 -24.74%
NOSH 27,187 27,125 27,192 27,151 27,153 27,145 27,129 0.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -2.47% -7.08% -28.13% -26.00% -23.58% -22.36% -32.81% -
ROE -4.57% -6.19% -10.00% -71.37% -45.01% -23.72% -12.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 51.82 23.58 9.24 76.86 62.98 41.37 16.03 118.47%
EPS -1.28 -1.67 -2.60 -19.98 -14.86 -9.25 -5.26 -60.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.26 0.28 0.33 0.39 0.43 -24.85%
Adjusted Per Share Value based on latest NOSH - 27,145
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.12 0.51 0.20 1.66 1.36 0.89 0.35 116.99%
EPS -0.03 -0.04 -0.06 -0.43 -0.32 -0.20 -0.11 -57.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0058 0.0056 0.0061 0.0071 0.0084 0.0093 -24.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.70 0.99 0.35 0.22 0.35 0.44 0.51 -
P/RPS 3.28 4.20 3.79 0.29 0.56 1.06 3.18 2.08%
P/EPS -132.81 -59.28 -13.46 -1.10 -2.36 -4.76 -9.70 471.41%
EY -0.75 -1.69 -7.43 -90.84 -42.44 -21.02 -10.31 -82.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.07 3.67 1.35 0.79 1.06 1.13 1.19 196.02%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 31/05/06 23/02/06 30/11/05 30/08/05 30/05/05 -
Price 1.71 1.46 0.68 0.33 0.27 0.48 0.49 -
P/RPS 3.30 6.19 7.36 0.43 0.43 1.16 3.06 5.15%
P/EPS -133.59 -87.43 -26.15 -1.65 -1.82 -5.19 -9.32 489.11%
EY -0.75 -1.14 -3.82 -60.56 -55.01 -19.27 -10.73 -83.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.11 5.41 2.62 1.18 0.82 1.23 1.14 205.94%

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