[BTM] QoQ Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 135.93%
YoY- 123.43%
Quarter Report
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,965 2,066 7,692 3,884 2,513 3,769 5,869 -51.81%
PBT -905 -1,342 105 254 -707 -1,391 -1,524 -29.37%
Tax 0 0 0 0 0 0 0 -
NP -905 -1,342 105 254 -707 -1,391 -1,524 -29.37%
-
NP to SH -905 -1,342 105 254 -707 -1,391 -1,524 -29.37%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 2,870 3,408 7,587 3,630 3,220 5,160 7,393 -46.81%
-
Net Worth 12,028 12,731 7,538 7,295 7,069 7,600 8,964 21.67%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 12,028 12,731 7,538 7,295 7,069 7,600 8,964 21.67%
NOSH 28,639 28,291 26,923 27,021 27,192 27,145 27,165 3.58%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -46.06% -64.96% 1.37% 6.54% -28.13% -36.91% -25.97% -
ROE -7.52% -10.54% 1.39% 3.48% -10.00% -18.30% -17.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.86 7.30 28.57 14.37 9.24 13.88 21.60 -53.48%
EPS -3.16 -4.75 0.39 0.94 -2.60 -5.12 -5.61 -31.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.45 0.28 0.27 0.26 0.28 0.33 17.45%
Adjusted Per Share Value based on latest NOSH - 27,021
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.16 0.16 0.61 0.31 0.20 0.30 0.47 -51.27%
EPS -0.07 -0.11 0.01 0.02 -0.06 -0.11 -0.12 -30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0096 0.0101 0.006 0.0058 0.0056 0.006 0.0071 22.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.56 1.49 1.70 0.99 0.35 0.22 0.35 -
P/RPS 8.16 20.40 5.95 6.89 3.79 1.58 1.62 194.13%
P/EPS -17.72 -31.41 435.90 105.32 -13.46 -4.29 -6.24 100.66%
EY -5.64 -3.18 0.23 0.95 -7.43 -23.29 -16.03 -50.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 3.31 6.07 3.67 1.35 0.79 1.06 16.34%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 29/11/06 30/08/06 31/05/06 23/02/06 30/11/05 -
Price 0.38 1.49 1.71 1.46 0.68 0.33 0.27 -
P/RPS 5.54 20.40 5.99 10.16 7.36 2.38 1.25 170.06%
P/EPS -12.03 -31.41 438.46 155.32 -26.15 -6.44 -4.81 84.35%
EY -8.32 -3.18 0.23 0.64 -3.82 -15.53 -20.78 -45.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 3.31 6.11 5.41 2.62 1.18 0.82 6.40%

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