[BTM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 76.38%
YoY- -22.1%
Quarter Report
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 11,476 8,483 5,581 2,953 10,278 8,039 4,355 90.22%
PBT -2,430 -2,376 -2,332 -1,105 -4,918 -2,914 -2,091 10.48%
Tax 156 0 0 0 239 0 0 -
NP -2,274 -2,376 -2,332 -1,105 -4,679 -2,914 -2,091 5.72%
-
NP to SH -2 -2,376 -2,332 -1,105 -4,679 -2,914 -2,091 -99.00%
-
Tax Rate - - - - - - - -
Total Cost 13,750 10,859 7,913 4,058 14,957 10,953 6,446 65.32%
-
Net Worth 8,166 8,171 8,171 9,417 10,186 12,253 12,522 -24.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 8,166 8,171 8,171 9,417 10,186 12,253 12,522 -24.70%
NOSH 31,411 31,428 31,428 31,392 30,866 29,887 29,122 5.14%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -19.82% -28.01% -41.78% -37.42% -45.52% -36.25% -48.01% -
ROE -0.02% -29.08% -28.54% -11.73% -45.94% -23.78% -16.70% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 36.53 26.99 17.76 9.41 33.30 26.90 14.95 80.92%
EPS -7.24 -7.56 -7.42 -3.52 -15.45 -9.75 -7.18 0.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.30 0.33 0.41 0.43 -28.38%
Adjusted Per Share Value based on latest NOSH - 31,392
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.91 0.68 0.44 0.24 0.82 0.64 0.35 88.53%
EPS 0.00 -0.19 -0.19 -0.09 -0.37 -0.23 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0065 0.0065 0.0065 0.0075 0.0081 0.0098 0.01 -24.86%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.14 0.14 0.14 0.44 0.33 0.56 0.73 -
P/RPS 0.38 0.52 0.79 4.68 0.99 2.08 4.88 -81.62%
P/EPS -2,198.79 -1.85 -1.89 -12.50 -2.18 -5.74 -10.17 3444.05%
EY -0.05 -54.00 -53.00 -8.00 -45.94 -17.41 -9.84 -96.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.54 1.47 1.00 1.37 1.70 -53.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 26/08/08 29/05/08 28/02/08 30/11/07 29/08/07 -
Price 0.14 0.14 0.14 0.14 0.35 0.43 0.60 -
P/RPS 0.38 0.52 0.79 1.49 1.05 1.60 4.01 -79.06%
P/EPS -2,198.79 -1.85 -1.89 -3.98 -2.31 -4.41 -8.36 3936.31%
EY -0.05 -54.00 -53.00 -25.14 -43.31 -22.67 -11.97 -97.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.54 0.47 1.06 1.05 1.40 -46.85%

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