[BTM] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 7.94%
YoY- -5.2%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 10,696 7,024 7,116 6,732 8,080 14,534 12,842 -3.00%
PBT -32,588 -5,140 -6,144 -7,284 -6,926 -2,182 500 -
Tax 0 0 0 0 0 0 0 -
NP -32,588 -5,140 -6,144 -7,284 -6,926 -2,182 500 -
-
NP to SH -32,588 -5,140 -6,144 -7,284 -6,924 -2,176 500 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 43,284 12,164 13,260 14,016 15,006 16,716 12,342 23.24%
-
Net Worth 75,389 15,392 20,723 18,374 25,441 29,518 26,249 19.21%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 75,389 15,392 20,723 18,374 25,441 29,518 26,249 19.21%
NOSH 1,256,486 171,026 171,026 141,344 141,344 141,344 124,999 46.88%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -304.67% -73.18% -86.34% -108.20% -85.72% -15.01% 3.89% -
ROE -43.23% -33.39% -29.65% -39.64% -27.21% -7.37% 1.90% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 0.85 4.11 4.46 4.76 5.72 10.34 10.27 -33.97%
EPS -2.92 -3.00 -3.90 -5.16 -4.90 -1.60 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.13 0.13 0.18 0.21 0.21 -18.83%
Adjusted Per Share Value based on latest NOSH - 141,344
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 0.85 0.56 0.57 0.54 0.64 1.16 1.02 -2.99%
EPS -2.92 -0.41 -0.49 -0.58 -0.55 -0.17 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0123 0.0165 0.0146 0.0202 0.0235 0.0209 19.20%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.09 0.135 0.21 0.145 0.10 0.14 0.26 -
P/RPS 10.57 3.29 4.70 3.04 1.75 1.35 2.53 26.89%
P/EPS -3.47 -4.49 -5.45 -2.81 -2.04 -9.04 65.00 -
EY -28.82 -22.26 -18.35 -35.54 -48.99 -11.06 1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 1.62 1.12 0.56 0.67 1.24 3.22%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 07/08/23 25/08/22 28/09/21 27/08/20 30/08/19 30/08/18 29/08/17 -
Price 0.08 0.095 0.205 0.205 0.09 0.14 0.255 -
P/RPS 9.40 2.31 4.59 4.30 1.57 1.35 2.48 24.85%
P/EPS -3.08 -3.16 -5.32 -3.98 -1.84 -9.04 63.75 -
EY -32.42 -31.64 -18.80 -25.14 -54.43 -11.06 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.06 1.58 1.58 0.50 0.67 1.21 1.58%

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