[BTM] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -19.16%
YoY- -1443.78%
Quarter Report
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 21,264 22,295 18,086 14,029 19,750 16,690 0 -100.00%
PBT -4,461 -3,349 -5,043 -3,854 -129 -2,279 0 -100.00%
Tax 0 23 20 3,854 129 2,279 0 -
NP -4,461 -3,326 -5,023 0 0 0 0 -100.00%
-
NP to SH -4,461 -3,326 -5,023 -3,844 -249 -2,279 0 -100.00%
-
Tax Rate - - - - - - - -
Total Cost 25,725 25,621 23,109 14,029 19,750 16,690 0 -100.00%
-
Net Worth 17,063 15,000 21,604 28,324 33,333 33,414 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 17,063 15,000 21,604 28,324 33,333 33,414 0 -100.00%
NOSH 24,377 20,000 20,003 20,231 20,080 20,008 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin -20.98% -14.92% -27.77% 0.00% 0.00% 0.00% 0.00% -
ROE -26.14% -22.17% -23.25% -13.57% -0.75% -6.82% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 87.23 111.47 90.41 69.34 98.35 83.41 0.00 -100.00%
EPS -18.30 -16.63 -25.11 -19.00 -1.24 -11.39 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.75 1.08 1.40 1.66 1.67 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 20,600
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 1.69 1.77 1.44 1.12 1.57 1.33 0.00 -100.00%
EPS -0.36 -0.26 -0.40 -0.31 -0.02 -0.18 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.0119 0.0172 0.0225 0.0265 0.0266 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.74 1.10 1.05 1.03 1.67 0.00 0.00 -
P/RPS 0.85 0.99 1.16 1.49 1.70 0.00 0.00 -100.00%
P/EPS -4.04 -6.61 -4.18 -5.42 -134.68 0.00 0.00 -100.00%
EY -24.73 -15.12 -23.91 -18.45 -0.74 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.47 0.97 0.74 1.01 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/11/04 28/11/03 26/11/02 28/11/01 29/11/00 26/11/99 - -
Price 0.70 1.20 0.80 1.27 1.98 0.00 0.00 -
P/RPS 0.80 1.08 0.88 1.83 2.01 0.00 0.00 -100.00%
P/EPS -3.83 -7.22 -3.19 -6.68 -159.68 0.00 0.00 -100.00%
EY -26.14 -13.86 -31.39 -14.96 -0.63 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.60 0.74 0.91 1.19 0.00 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