[BTM] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -76.27%
YoY- 1.19%
Quarter Report
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 10,071 9,835 11,504 14,113 16,035 22,836 27,292 -15.30%
PBT -3,656 -222 -5,159 -3,328 -3,368 -9,958 -3,762 -0.47%
Tax 91 156 239 0 0 -2 71 4.22%
NP -3,565 -66 -4,920 -3,328 -3,368 -9,960 -3,691 -0.57%
-
NP to SH -3,565 -66 -4,920 -3,328 -3,368 -9,960 -3,691 -0.57%
-
Tax Rate - - - - - - - -
Total Cost 13,636 9,901 16,424 17,441 19,403 32,796 30,983 -12.77%
-
Net Worth 13,419 8,281 8,159 12,749 7,295 10,595 19,757 -6.24%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 13,419 8,281 8,159 12,749 7,295 10,595 19,757 -6.24%
NOSH 40,666 31,851 31,381 29,650 27,021 27,167 25,996 7.73%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -35.40% -0.67% -42.77% -23.58% -21.00% -43.62% -13.52% -
ROE -26.56% -0.80% -60.30% -26.10% -46.16% -94.00% -18.68% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 24.76 30.88 36.66 47.60 59.34 84.06 104.98 -21.38%
EPS -8.77 -0.21 -15.68 -11.22 -12.46 -36.66 -14.20 -7.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.26 0.26 0.43 0.27 0.39 0.76 -12.97%
Adjusted Per Share Value based on latest NOSH - 29,650
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.80 0.78 0.92 1.12 1.28 1.82 2.17 -15.31%
EPS -0.28 -0.01 -0.39 -0.26 -0.27 -0.79 -0.29 -0.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0066 0.0065 0.0101 0.0058 0.0084 0.0157 -6.18%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.34 0.14 0.14 0.73 0.99 0.44 0.66 -
P/RPS 1.37 0.45 0.38 1.53 1.67 0.52 0.63 13.81%
P/EPS -3.88 -67.56 -0.89 -6.50 -7.94 -1.20 -4.65 -2.97%
EY -25.78 -1.48 -111.99 -15.38 -12.59 -83.32 -21.51 3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.54 0.54 1.70 3.67 1.13 0.87 2.85%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 20/08/09 26/08/08 29/08/07 30/08/06 30/08/05 30/08/04 -
Price 0.34 0.14 0.14 0.60 1.46 0.48 0.75 -
P/RPS 1.37 0.45 0.38 1.26 2.46 0.57 0.71 11.57%
P/EPS -3.88 -67.56 -0.89 -5.35 -11.71 -1.31 -5.28 -5.00%
EY -25.78 -1.48 -111.99 -18.71 -8.54 -76.38 -18.93 5.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.54 0.54 1.40 5.41 1.23 0.99 0.66%

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