[BTM] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -1.68%
YoY- -224.88%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 20,869 20,980 22,836 23,070 25,144 26,240 27,292 -16.33%
PBT -5,424 -9,943 -9,958 -10,573 -10,400 -5,101 -3,762 27.53%
Tax -2 -2 -2 -2 0 71 71 -
NP -5,426 -9,945 -9,960 -10,575 -10,400 -5,030 -3,691 29.19%
-
NP to SH -5,426 -9,945 -9,960 -10,575 -10,400 -5,030 -3,691 29.19%
-
Tax Rate - - - - - - - -
Total Cost 26,295 30,925 32,796 33,645 35,544 31,270 30,983 -10.33%
-
Net Worth 7,600 8,964 10,595 11,665 13,036 18,999 19,757 -47.01%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 7,600 8,964 10,595 11,665 13,036 18,999 19,757 -47.01%
NOSH 27,145 27,165 27,167 27,129 27,158 27,142 25,996 2.91%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -26.00% -47.40% -43.62% -45.84% -41.36% -19.17% -13.52% -
ROE -71.39% -110.94% -94.00% -90.65% -79.78% -26.47% -18.68% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 76.88 77.23 84.06 85.04 92.58 96.67 104.98 -18.70%
EPS -19.99 -36.61 -36.66 -38.98 -38.29 -18.53 -14.20 25.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.33 0.39 0.43 0.48 0.70 0.76 -48.51%
Adjusted Per Share Value based on latest NOSH - 27,129
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.66 1.67 1.82 1.84 2.00 2.09 2.17 -16.31%
EPS -0.43 -0.79 -0.79 -0.84 -0.83 -0.40 -0.29 29.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0071 0.0084 0.0093 0.0104 0.0151 0.0157 -47.24%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.22 0.35 0.44 0.51 0.64 0.74 0.66 -
P/RPS 0.29 0.45 0.52 0.60 0.69 0.77 0.63 -40.29%
P/EPS -1.10 -0.96 -1.20 -1.31 -1.67 -3.99 -4.65 -61.64%
EY -90.86 -104.60 -83.32 -76.43 -59.83 -25.04 -21.51 160.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.06 1.13 1.19 1.33 1.06 0.87 -6.21%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 30/11/05 30/08/05 30/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.33 0.27 0.48 0.49 0.62 0.70 0.75 -
P/RPS 0.43 0.35 0.57 0.58 0.67 0.72 0.71 -28.35%
P/EPS -1.65 -0.74 -1.31 -1.26 -1.62 -3.78 -5.28 -53.85%
EY -60.57 -135.59 -76.38 -79.55 -61.76 -26.47 -18.93 116.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.82 1.23 1.14 1.29 1.00 0.99 12.38%

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