[BTM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -39.58%
YoY- 42.75%
Quarter Report
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,450 2,364 1,256 12,715 10,417 6,170 2,658 18.93%
PBT -1,802 -2,029 -1,317 -3,797 -1,384 -684 -597 108.43%
Tax 0 0 0 1,854 -8 -6 -4 -
NP -1,802 -2,029 -1,317 -1,943 -1,392 -690 -601 107.51%
-
NP to SH -1,802 -2,029 -1,317 -1,943 -1,392 -690 -601 107.51%
-
Tax Rate - - - - - - - -
Total Cost 5,252 4,393 2,573 14,658 11,809 6,860 3,259 37.33%
-
Net Worth 11,823 11,408 12,232 13,448 10,582 11,431 11,370 2.63%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 11,823 11,408 12,232 13,448 10,582 11,431 11,370 2.63%
NOSH 40,769 40,742 40,773 40,751 40,701 40,828 40,608 0.26%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -52.23% -85.83% -104.86% -15.28% -13.36% -11.18% -22.61% -
ROE -15.24% -17.79% -10.77% -14.45% -13.15% -6.04% -5.29% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.46 5.80 3.08 31.20 25.59 15.11 6.55 18.54%
EPS -4.42 -4.98 -3.23 -4.77 -3.42 -1.69 -1.48 106.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.30 0.33 0.26 0.28 0.28 2.36%
Adjusted Per Share Value based on latest NOSH - 40,875
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.27 0.19 0.10 1.01 0.83 0.49 0.21 18.18%
EPS -0.14 -0.16 -0.10 -0.15 -0.11 -0.05 -0.05 98.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0094 0.0091 0.0097 0.0107 0.0084 0.0091 0.009 2.93%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.19 0.22 0.23 0.26 0.33 0.32 0.34 -
P/RPS 2.25 3.79 7.47 0.83 1.29 2.12 5.19 -42.63%
P/EPS -4.30 -4.42 -7.12 -5.45 -9.65 -18.93 -22.97 -67.17%
EY -23.26 -22.64 -14.04 -18.34 -10.36 -5.28 -4.35 204.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.79 0.77 0.79 1.27 1.14 1.21 -33.16%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 30/05/12 29/02/12 30/11/11 26/08/11 30/05/11 -
Price 0.15 0.19 0.23 0.22 0.29 0.32 0.28 -
P/RPS 1.77 3.27 7.47 0.71 1.13 2.12 4.28 -44.40%
P/EPS -3.39 -3.82 -7.12 -4.61 -8.48 -18.93 -18.92 -68.11%
EY -29.47 -26.21 -14.04 -21.67 -11.79 -5.28 -5.29 213.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.68 0.77 0.67 1.12 1.14 1.00 -35.25%

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