[BTM] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 10.12%
YoY- -15.13%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 22,462 27,078 27,036 22,202 17,430 27,494 19,654 -0.14%
PBT -5,018 -5,844 -6,298 -7,490 -6,452 854 -884 -1.82%
Tax -4 0 46 7,490 6,452 -240 884 -
NP -5,022 -5,844 -6,252 0 0 614 0 -100.00%
-
NP to SH -5,022 -5,844 -6,252 -7,428 -6,452 614 -884 -1.82%
-
Tax Rate - - - - - 28.10% - -
Total Cost 27,484 32,922 33,288 22,202 17,430 26,880 19,654 -0.35%
-
Net Worth 10,586 17,472 15,199 23,399 28,800 33,709 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 10,586 17,472 15,199 23,399 28,800 33,709 0 -100.00%
NOSH 27,145 22,989 19,999 20,000 20,000 20,065 19,999 -0.32%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -22.36% -21.58% -23.12% 0.00% 0.00% 2.23% 0.00% -
ROE -47.44% -33.45% -41.13% -31.74% -22.40% 1.82% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 82.75 117.78 135.18 111.01 87.15 137.02 98.27 0.18%
EPS -18.50 -25.42 -31.26 -37.14 -32.26 3.06 -4.42 -1.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.76 0.76 1.17 1.44 1.68 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 20,000
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 1.79 2.16 2.15 1.77 1.39 2.19 1.56 -0.14%
EPS -0.40 -0.47 -0.50 -0.59 -0.51 0.05 -0.07 -1.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0084 0.0139 0.0121 0.0186 0.0229 0.0268 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.44 0.66 0.70 1.22 0.95 3.00 0.00 -
P/RPS 0.53 0.56 0.52 1.10 1.09 2.19 0.00 -100.00%
P/EPS -2.38 -2.60 -2.24 -3.28 -2.94 98.04 0.00 -100.00%
EY -42.05 -38.52 -44.66 -30.44 -33.96 1.02 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.87 0.92 1.04 0.66 1.79 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 30/08/04 29/08/03 26/08/02 28/08/01 25/08/00 - -
Price 0.48 0.75 1.20 1.05 1.12 2.46 0.00 -
P/RPS 0.58 0.64 0.89 0.95 1.29 1.80 0.00 -100.00%
P/EPS -2.59 -2.95 -3.84 -2.83 -3.47 80.39 0.00 -100.00%
EY -38.54 -33.89 -26.05 -35.37 -28.80 1.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.99 1.58 0.90 0.78 1.46 0.00 -100.00%

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