[BTM] QoQ TTM Result on 31-Dec-2005 [#4]

Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 45.44%
YoY- 47.83%
Quarter Report
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 17,858 16,035 19,033 20,869 20,980 22,836 23,070 -15.68%
PBT -1,739 -3,368 -4,706 -5,424 -9,943 -9,958 -10,573 -69.94%
Tax 0 0 0 -2 -2 -2 -2 -
NP -1,739 -3,368 -4,706 -5,426 -9,945 -9,960 -10,575 -69.95%
-
NP to SH -1,739 -3,368 -4,706 -5,426 -9,945 -9,960 -10,575 -69.95%
-
Tax Rate - - - - - - - -
Total Cost 19,597 19,403 23,739 26,295 30,925 32,796 33,645 -30.23%
-
Net Worth 7,538 7,295 7,069 7,600 8,964 10,595 11,665 -25.23%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 7,538 7,295 7,069 7,600 8,964 10,595 11,665 -25.23%
NOSH 26,923 27,021 27,192 27,145 27,165 27,167 27,129 -0.50%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -9.74% -21.00% -24.73% -26.00% -47.40% -43.62% -45.84% -
ROE -23.07% -46.16% -66.56% -71.39% -110.94% -94.00% -90.65% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 66.33 59.34 69.99 76.88 77.23 84.06 85.04 -15.25%
EPS -6.46 -12.46 -17.31 -19.99 -36.61 -36.66 -38.98 -69.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.26 0.28 0.33 0.39 0.43 -24.85%
Adjusted Per Share Value based on latest NOSH - 27,145
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.42 1.28 1.51 1.66 1.67 1.82 1.84 -15.85%
EPS -0.14 -0.27 -0.37 -0.43 -0.79 -0.79 -0.84 -69.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0058 0.0056 0.006 0.0071 0.0084 0.0093 -25.31%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.70 0.99 0.35 0.22 0.35 0.44 0.51 -
P/RPS 2.56 1.67 0.50 0.29 0.45 0.52 0.60 162.83%
P/EPS -26.32 -7.94 -2.02 -1.10 -0.96 -1.20 -1.31 637.70%
EY -3.80 -12.59 -49.45 -90.86 -104.60 -83.32 -76.43 -86.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.07 3.67 1.35 0.79 1.06 1.13 1.19 196.02%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 31/05/06 23/02/06 30/11/05 30/08/05 30/05/05 -
Price 1.71 1.46 0.68 0.33 0.27 0.48 0.49 -
P/RPS 2.58 2.46 0.97 0.43 0.35 0.57 0.58 170.22%
P/EPS -26.47 -11.71 -3.93 -1.65 -0.74 -1.31 -1.26 659.94%
EY -3.78 -8.54 -25.45 -60.57 -135.59 -76.38 -79.55 -86.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.11 5.41 2.62 1.18 0.82 1.23 1.14 205.94%

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