[BTM] QoQ TTM Result on 30-Sep-2022 [#3]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 1.84%
YoY- 4.71%
Quarter Report
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 10,041 7,302 8,205 8,548 7,932 8,324 7,978 16.61%
PBT -21,409 -20,659 -7,685 -5,834 -5,942 -6,740 -6,444 123.14%
Tax 0 0 0 0 0 0 0 -
NP -21,409 -20,659 -7,685 -5,834 -5,942 -6,740 -6,444 123.14%
-
NP to SH -21,408 -20,658 -7,684 -5,831 -5,940 -6,738 -6,442 123.18%
-
Tax Rate - - - - - - - -
Total Cost 31,450 27,961 15,890 14,382 13,874 15,064 14,422 68.40%
-
Net Worth 75,389 58,853 10,261 13,682 15,392 17,102 18,812 152.94%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 75,389 58,853 10,261 13,682 15,392 17,102 18,812 152.94%
NOSH 1,256,486 1,256,486 1,197,184 171,026 171,026 171,026 171,026 279.30%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -213.22% -282.92% -93.66% -68.25% -74.91% -80.97% -80.77% -
ROE -28.40% -35.10% -74.88% -42.62% -38.59% -39.40% -34.24% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.80 0.74 4.80 5.00 4.64 4.87 4.66 -69.21%
EPS -1.70 -2.11 -4.49 -3.41 -3.47 -3.94 -3.77 -41.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.08 0.09 0.10 0.11 -33.31%
Adjusted Per Share Value based on latest NOSH - 171,026
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.80 0.58 0.65 0.68 0.63 0.66 0.63 17.31%
EPS -1.70 -1.64 -0.61 -0.46 -0.47 -0.54 -0.51 123.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0468 0.0082 0.0109 0.0123 0.0136 0.015 152.62%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.09 0.05 0.085 0.115 0.135 0.13 0.165 -
P/RPS 11.26 6.72 1.77 2.30 2.91 2.67 3.54 116.74%
P/EPS -5.28 -2.37 -1.89 -3.37 -3.89 -3.30 -4.38 13.30%
EY -18.93 -42.12 -52.86 -29.65 -25.73 -30.31 -22.83 -11.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.83 1.42 1.44 1.50 1.30 1.50 0.00%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 07/08/23 30/05/23 28/02/23 30/11/22 25/08/22 31/05/22 28/02/22 -
Price 0.08 0.08 0.07 0.12 0.095 0.135 0.135 -
P/RPS 10.01 10.75 1.46 2.40 2.05 2.77 2.89 129.44%
P/EPS -4.70 -3.80 -1.56 -3.52 -2.74 -3.43 -3.58 19.95%
EY -21.30 -26.33 -64.18 -28.41 -36.56 -29.18 -27.90 -16.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.33 1.17 1.50 1.06 1.35 1.23 5.36%

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