[BTM] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[BTM] BTM RESOURCES BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -170.0%
YoY- 82.97%
Quarter Report
Latest QR
Upcoming QR
BTM's Result
BTM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,066 3,769 3,880 4,976 8,182 5,188 5,831 -15.87%
PBT -1,342 -1,391 -5,910 -611 -3,103 -1,277 -1,369 -0.33%
Tax 0 0 0 71 -68 1,277 1,369 -
NP -1,342 -1,391 -5,910 -540 -3,171 0 0 -
-
NP to SH -1,342 -1,391 -5,910 -540 -3,171 -1,254 -1,402 -0.72%
-
Tax Rate - - - - - - - -
Total Cost 3,408 5,160 9,790 5,516 11,353 5,188 5,831 -8.55%
-
Net Worth 12,731 7,600 13,036 14,573 18,606 26,800 31,799 -14.14%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 12,731 7,600 13,036 14,573 18,606 26,800 31,799 -14.14%
NOSH 28,291 27,145 27,158 19,963 20,006 20,000 19,999 5.94%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -64.96% -36.91% -152.32% -10.85% -38.76% 0.00% 0.00% -
ROE -10.54% -18.30% -45.34% -3.71% -17.04% -4.68% -4.41% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.30 13.88 14.29 24.93 40.90 25.94 29.16 -20.60%
EPS -4.75 -5.12 -21.76 -2.70 -15.86 -6.27 -7.01 -6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.28 0.48 0.73 0.93 1.34 1.59 -18.96%
Adjusted Per Share Value based on latest NOSH - 19,963
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 0.16 0.30 0.31 0.40 0.65 0.41 0.46 -16.13%
EPS -0.11 -0.11 -0.47 -0.04 -0.25 -0.10 -0.11 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0101 0.006 0.0104 0.0116 0.0148 0.0213 0.0253 -14.18%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.49 0.22 0.64 1.03 0.69 1.28 1.70 -
P/RPS 20.40 1.58 4.48 4.13 1.69 4.93 5.83 23.20%
P/EPS -31.41 -4.29 -2.94 -38.08 -4.35 -20.41 -24.25 4.40%
EY -3.18 -23.29 -34.00 -2.63 -22.97 -4.90 -4.12 -4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 0.79 1.33 1.41 0.74 0.96 1.07 20.69%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 28/02/05 27/02/04 27/02/03 27/02/02 28/02/01 -
Price 1.49 0.33 0.62 1.12 0.63 1.23 1.42 -
P/RPS 20.40 2.38 4.34 4.49 1.54 4.74 4.87 26.95%
P/EPS -31.41 -6.44 -2.85 -41.41 -3.97 -19.62 -20.26 7.57%
EY -3.18 -15.53 -35.10 -2.42 -25.16 -5.10 -4.94 -7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 1.18 1.29 1.53 0.68 0.92 0.89 24.45%

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