[BTM] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -15.82%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 11,551 9,082 7,833 4,640 12,715 12,497 8,425 5.39%
PBT -2,589 -6,336 -2,305 -2,087 -3,797 -3,517 -1,393 10.87%
Tax -2 -8 1,590 0 1,854 123 91 -
NP -2,591 -6,344 -715 -2,087 -1,943 -3,394 -1,302 12.14%
-
NP to SH -2,591 -6,344 7,129 -2,087 -1,943 -3,394 -1,302 12.14%
-
Tax Rate - - - - - - - -
Total Cost 14,142 15,426 8,548 6,727 14,658 15,891 9,727 6.43%
-
Net Worth 25,910 12,912 188,474 11,411 13,448 11,816 12,365 13.11%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 25,910 12,912 188,474 11,411 13,448 11,816 12,365 13.11%
NOSH 123,380 56,141 409,726 40,753 40,751 40,745 31,707 25.40%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -22.43% -69.85% -9.13% -44.98% -15.28% -27.16% -15.45% -
ROE -10.00% -49.13% 3.78% -18.29% -14.45% -28.72% -10.53% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.36 16.18 1.91 11.39 31.20 30.67 26.57 -15.95%
EPS -2.10 -11.30 -1.76 -5.12 -4.77 -8.33 -4.11 -10.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.23 0.46 0.28 0.33 0.29 0.39 -9.79%
Adjusted Per Share Value based on latest NOSH - 40,645
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.92 0.72 0.62 0.37 1.01 0.99 0.67 5.42%
EPS -0.21 -0.50 0.57 -0.17 -0.15 -0.27 -0.10 13.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0206 0.0103 0.15 0.0091 0.0107 0.0094 0.0098 13.17%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.32 0.13 0.24 0.25 0.26 0.34 0.59 -
P/RPS 3.42 0.80 12.55 2.20 0.83 1.11 2.22 7.46%
P/EPS -15.24 -1.15 13.79 -4.88 -5.45 -4.08 -14.37 0.98%
EY -6.56 -86.92 7.25 -20.48 -18.34 -24.50 -6.96 -0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.57 0.52 0.89 0.79 1.17 1.51 0.11%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.24 0.165 0.26 0.16 0.22 0.35 0.39 -
P/RPS 2.56 1.02 13.60 1.41 0.71 1.14 1.47 9.68%
P/EPS -11.43 -1.46 14.94 -3.12 -4.61 -4.20 -9.50 3.12%
EY -8.75 -68.48 6.69 -32.01 -21.67 -23.80 -10.53 -3.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.72 0.57 0.57 0.67 1.21 1.00 2.20%

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