[BTM] YoY Quarter Result on 30-Sep-2004 [#3]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 9.42%
YoY- -669.5%
Quarter Report
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 3,684 7,692 5,869 7,725 8,777 6,985 5,314 -5.92%
PBT -823 105 -1,524 -1,539 -200 -1,551 -628 4.60%
Tax 0 0 0 0 0 17 628 -
NP -823 105 -1,524 -1,539 -200 -1,534 0 -
-
NP to SH -823 105 -1,524 -1,539 -200 -1,534 -618 4.88%
-
Tax Rate - 0.00% - - - - - -
Total Cost 4,507 7,587 7,393 9,264 8,977 8,519 5,314 -2.70%
-
Net Worth 12,879 7,538 8,964 18,999 15,000 21,599 28,839 -12.56%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 12,879 7,538 8,964 18,999 15,000 21,599 28,839 -12.56%
NOSH 31,412 26,923 27,165 27,142 20,000 19,999 20,600 7.28%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -22.34% 1.37% -25.97% -19.92% -2.28% -21.96% 0.00% -
ROE -6.39% 1.39% -17.00% -8.10% -1.33% -7.10% -2.14% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 11.73 28.57 21.60 28.46 43.89 34.93 25.80 -12.30%
EPS -2.62 0.39 -5.61 -5.67 -1.00 -7.67 -3.00 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.28 0.33 0.70 0.75 1.08 1.40 -18.50%
Adjusted Per Share Value based on latest NOSH - 27,142
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 0.29 0.61 0.47 0.61 0.70 0.56 0.42 -5.98%
EPS -0.07 0.01 -0.12 -0.12 -0.02 -0.12 -0.05 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0103 0.006 0.0071 0.0151 0.0119 0.0172 0.023 -12.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.56 1.70 0.35 0.74 1.10 1.05 1.03 -
P/RPS 4.77 5.95 1.62 2.60 2.51 3.01 3.99 3.01%
P/EPS -21.37 435.90 -6.24 -13.05 -110.00 -13.69 -34.33 -7.59%
EY -4.68 0.23 -16.03 -7.66 -0.91 -7.30 -2.91 8.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 6.07 1.06 1.06 1.47 0.97 0.74 10.80%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 29/11/06 30/11/05 30/11/04 28/11/03 26/11/02 28/11/01 -
Price 0.43 1.71 0.27 0.70 1.20 0.80 1.27 -
P/RPS 3.67 5.99 1.25 2.46 2.73 2.29 4.92 -4.76%
P/EPS -16.41 438.46 -4.81 -12.35 -120.00 -10.43 -42.33 -14.60%
EY -6.09 0.23 -20.78 -8.10 -0.83 -9.59 -2.36 17.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 6.11 0.82 1.00 1.60 0.74 0.91 2.41%

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