[BTM] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 2.82%
YoY- 68.85%
Quarter Report
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 10,105 14,113 15,607 16,155 17,858 16,035 19,033 -34.40%
PBT -4,256 -3,328 -1,888 -1,690 -1,739 -3,368 -4,706 -6.47%
Tax 0 0 0 0 0 0 0 -
NP -4,256 -3,328 -1,888 -1,690 -1,739 -3,368 -4,706 -6.47%
-
NP to SH -4,256 -3,328 -1,888 -1,690 -1,739 -3,368 -4,706 -6.47%
-
Tax Rate - - - - - - - -
Total Cost 14,361 17,441 17,495 17,845 19,597 19,403 23,739 -28.44%
-
Net Worth 12,879 12,749 12,028 12,731 7,538 7,295 7,069 49.11%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 12,879 12,749 12,028 12,731 7,538 7,295 7,069 49.11%
NOSH 31,412 29,650 28,639 28,291 26,923 27,021 27,192 10.08%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -42.12% -23.58% -12.10% -10.46% -9.74% -21.00% -24.73% -
ROE -33.05% -26.10% -15.70% -13.27% -23.07% -46.16% -66.56% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 32.17 47.60 54.50 57.10 66.33 59.34 69.99 -40.41%
EPS -13.55 -11.22 -6.59 -5.97 -6.46 -12.46 -17.31 -15.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.43 0.42 0.45 0.28 0.27 0.26 35.44%
Adjusted Per Share Value based on latest NOSH - 28,291
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.80 1.12 1.24 1.29 1.42 1.28 1.51 -34.49%
EPS -0.34 -0.26 -0.15 -0.13 -0.14 -0.27 -0.37 -5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0103 0.0101 0.0096 0.0101 0.006 0.0058 0.0056 50.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.56 0.73 0.56 1.49 1.70 0.99 0.35 -
P/RPS 1.74 1.53 1.03 2.61 2.56 1.67 0.50 129.46%
P/EPS -4.13 -6.50 -8.49 -24.94 -26.32 -7.94 -2.02 61.01%
EY -24.19 -15.38 -11.77 -4.01 -3.80 -12.59 -49.45 -37.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.70 1.33 3.31 6.07 3.67 1.35 0.98%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 31/05/07 28/02/07 29/11/06 30/08/06 31/05/06 -
Price 0.43 0.60 0.38 1.49 1.71 1.46 0.68 -
P/RPS 1.34 1.26 0.70 2.61 2.58 2.46 0.97 24.01%
P/EPS -3.17 -5.35 -5.76 -24.94 -26.47 -11.71 -3.93 -13.33%
EY -31.51 -18.71 -17.35 -4.01 -3.78 -8.54 -25.45 15.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.40 0.90 3.31 6.11 5.41 2.62 -45.61%

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