[BTM] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -29.48%
YoY- -65.14%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 30,477 28,685 26,465 26,268 23,274 21,603 20,046 32.18%
PBT -6,452 -7,803 -8,203 -8,399 -6,573 -5,640 -5,102 16.92%
Tax -35 -18 -3 -20 71 54 1,164 -
NP -6,487 -7,821 -8,206 -8,419 -6,502 -5,586 -3,938 39.43%
-
NP to SH -6,497 -7,831 -8,216 -8,419 -6,502 -5,586 -5,069 17.97%
-
Tax Rate - - - - - - - -
Total Cost 36,964 36,506 34,671 34,687 29,776 27,189 23,984 33.39%
-
Net Worth 15,000 15,187 16,608 18,606 21,599 23,399 24,800 -28.45%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 15,000 15,187 16,608 18,606 21,599 23,399 24,800 -28.45%
NOSH 20,000 19,984 20,010 20,006 19,999 20,000 20,000 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -21.28% -27.27% -31.01% -32.05% -27.94% -25.86% -19.64% -
ROE -43.31% -51.56% -49.47% -45.25% -30.10% -23.87% -20.44% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 152.39 143.54 132.25 131.30 116.37 108.02 100.23 32.18%
EPS -32.49 -39.19 -41.06 -42.08 -32.51 -27.93 -25.35 17.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.83 0.93 1.08 1.17 1.24 -28.45%
Adjusted Per Share Value based on latest NOSH - 20,006
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.43 2.28 2.11 2.09 1.85 1.72 1.60 32.09%
EPS -0.52 -0.62 -0.65 -0.67 -0.52 -0.44 -0.40 19.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0119 0.0121 0.0132 0.0148 0.0172 0.0186 0.0197 -28.51%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.10 0.70 0.61 0.69 1.05 1.22 1.35 -
P/RPS 0.72 0.49 0.46 0.53 0.90 1.13 1.35 -34.20%
P/EPS -3.39 -1.79 -1.49 -1.64 -3.23 -4.37 -5.33 -26.02%
EY -29.53 -55.98 -67.31 -60.99 -30.96 -22.89 -18.77 35.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.92 0.73 0.74 0.97 1.04 1.09 22.04%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 28/05/03 27/02/03 26/11/02 26/08/02 28/05/02 -
Price 1.20 1.20 0.85 0.63 0.80 1.05 1.30 -
P/RPS 0.79 0.84 0.64 0.48 0.69 0.97 1.30 -28.23%
P/EPS -3.69 -3.06 -2.07 -1.50 -2.46 -3.76 -5.13 -19.70%
EY -27.07 -32.66 -48.30 -66.80 -40.64 -26.60 -19.50 24.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.58 1.02 0.68 0.74 0.90 1.05 32.38%

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