[BTM] YoY Quarter Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 85.19%
YoY- 90.88%
Quarter Report
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,952 1,598 1,108 3,512 3,568 2,509 2,628 -4.83%
PBT -847 -19 -712 -87 -976 86 -1,227 -5.98%
Tax 0 0 0 -2 0 0 0 -
NP -847 -19 -712 -89 -976 86 -1,227 -5.98%
-
NP to SH -847 -19 -712 -89 -976 86 -1,227 -5.98%
-
Tax Rate - - - - - 0.00% - -
Total Cost 2,799 1,617 1,820 3,601 4,544 2,423 3,855 -5.19%
-
Net Worth 16,288 10,260 11,391 11,327 13,419 8,281 8,159 12.20%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 16,288 10,260 11,391 11,327 13,419 8,281 8,159 12.20%
NOSH 40,721 37,999 40,685 40,454 40,666 31,851 31,381 4.43%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -43.39% -1.19% -64.26% -2.53% -27.35% 3.43% -46.69% -
ROE -5.20% -0.19% -6.25% -0.79% -7.27% 1.04% -15.04% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.79 4.21 2.72 8.68 8.77 7.88 8.37 -8.87%
EPS -2.08 -0.05 -1.75 -0.22 -2.40 0.27 -3.91 -9.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.27 0.28 0.28 0.33 0.26 0.26 7.44%
Adjusted Per Share Value based on latest NOSH - 40,454
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.16 0.13 0.09 0.28 0.28 0.20 0.21 -4.42%
EPS -0.07 0.00 -0.06 -0.01 -0.08 0.01 -0.10 -5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.0082 0.0091 0.009 0.0107 0.0066 0.0065 12.24%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.27 0.17 0.22 0.32 0.34 0.14 0.14 -
P/RPS 5.63 4.04 8.08 3.69 3.88 1.78 1.67 22.44%
P/EPS -12.98 -340.00 -12.57 -145.45 -14.17 51.85 -3.58 23.93%
EY -7.70 -0.29 -7.95 -0.69 -7.06 1.93 -27.93 -19.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.79 1.14 1.03 0.54 0.54 3.91%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 30/08/12 26/08/11 30/08/10 20/08/09 26/08/08 -
Price 0.29 0.195 0.19 0.32 0.34 0.14 0.14 -
P/RPS 6.05 4.64 6.98 3.69 3.88 1.78 1.67 23.91%
P/EPS -13.94 -390.00 -10.86 -145.45 -14.17 51.85 -3.58 25.41%
EY -7.17 -0.26 -9.21 -0.69 -7.06 1.93 -27.93 -20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.68 1.14 1.03 0.54 0.54 4.90%

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