[BTM] YoY Quarter Result on 31-Mar-2014 [#1]

Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -121.35%
YoY- -223.25%
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 3,126 2,935 2,907 1,854 2,119 1,256 2,658 2.73%
PBT 102 -43 -773 -1,710 -529 -1,317 -597 -
Tax 0 0 0 0 0 0 -4 -
NP 102 -43 -773 -1,710 -529 -1,317 -601 -
-
NP to SH 102 -43 -773 -1,710 -529 -1,317 -601 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 3,024 2,978 3,680 3,564 2,648 2,573 3,259 -1.23%
-
Net Worth 26,313 30,099 26,993 17,100 10,986 12,232 11,370 14.99%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 26,313 30,099 26,993 17,100 10,986 12,232 11,370 14.99%
NOSH 125,303 143,333 122,698 40,714 40,692 40,773 40,608 20.63%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.26% -1.47% -26.59% -92.23% -24.96% -104.86% -22.61% -
ROE 0.39% -0.14% -2.86% -10.00% -4.81% -10.77% -5.29% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.49 2.05 2.37 4.55 5.21 3.08 6.55 -14.87%
EPS 0.08 -0.03 -0.63 -4.20 -1.30 -3.23 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.42 0.27 0.30 0.28 -4.67%
Adjusted Per Share Value based on latest NOSH - 40,714
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.25 0.23 0.23 0.15 0.17 0.10 0.21 2.94%
EPS 0.01 0.00 -0.06 -0.14 -0.04 -0.10 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.024 0.0215 0.0136 0.0087 0.0097 0.009 15.06%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.305 0.23 0.155 0.225 0.14 0.23 0.34 -
P/RPS 12.23 11.23 6.54 4.94 2.69 7.47 5.19 15.34%
P/EPS 374.68 -766.67 -24.60 -5.36 -10.77 -7.12 -22.97 -
EY 0.27 -0.13 -4.06 -18.67 -9.29 -14.04 -4.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.10 0.70 0.54 0.52 0.77 1.21 3.05%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 30/05/16 28/05/15 26/05/14 30/05/13 30/05/12 30/05/11 -
Price 0.28 0.21 0.155 0.26 0.18 0.23 0.28 -
P/RPS 11.22 10.26 6.54 5.71 3.46 7.47 4.28 17.40%
P/EPS 343.97 -700.00 -24.60 -6.19 -13.85 -7.12 -18.92 -
EY 0.29 -0.14 -4.06 -16.15 -7.22 -14.04 -5.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.00 0.70 0.62 0.67 0.77 1.00 4.86%

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