[BTM] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -271.02%
YoY- -290.39%
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 11,930 7,267 3,617 12,772 9,584 6,421 3,126 144.01%
PBT -964 -1,091 -426 -775 454 250 102 -
Tax 0 0 0 -2 -2 0 0 -
NP -964 -1,091 -426 -777 452 250 102 -
-
NP to SH -961 -1,088 -426 -773 452 250 102 -
-
Tax Rate - - - - 0.44% 0.00% 0.00% -
Total Cost 12,894 8,358 4,043 13,549 9,132 6,171 3,024 162.71%
-
Net Worth 29,682 29,518 29,287 29,477 27,752 26,249 26,313 8.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 29,682 29,518 29,287 29,477 27,752 26,249 26,313 8.35%
NOSH 141,344 141,344 136,344 128,494 127,030 124,999 125,303 8.35%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -8.08% -15.01% -11.78% -6.08% 4.72% 3.89% 3.26% -
ROE -3.24% -3.69% -1.45% -2.62% 1.63% 0.95% 0.39% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.44 5.17 2.72 9.97 7.60 5.14 2.49 125.47%
EPS -0.70 -0.80 -0.32 -0.61 0.36 0.20 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.23 0.22 0.21 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 128,494
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.95 0.58 0.29 1.02 0.76 0.51 0.25 143.31%
EPS -0.08 -0.09 -0.03 -0.06 0.04 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0235 0.0233 0.0235 0.0221 0.0209 0.0209 8.42%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.13 0.14 0.155 0.245 0.245 0.26 0.305 -
P/RPS 1.54 2.71 5.70 2.46 3.22 5.06 12.23 -74.84%
P/EPS -19.12 -18.09 -48.44 -40.62 68.38 130.00 374.68 -
EY -5.23 -5.53 -2.06 -2.46 1.46 0.77 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.70 1.07 1.11 1.24 1.45 -43.21%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 30/08/18 31/05/18 28/02/18 30/11/17 29/08/17 30/05/17 -
Price 0.12 0.14 0.15 0.22 0.265 0.255 0.28 -
P/RPS 1.42 2.71 5.52 2.21 3.49 4.96 11.22 -74.76%
P/EPS -17.65 -18.09 -46.88 -36.48 73.96 127.50 343.97 -
EY -5.67 -5.53 -2.13 -2.74 1.35 0.78 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.68 0.96 1.20 1.21 1.33 -43.12%

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