[BTM] YoY TTM Result on 30-Jun-2024 [#2]

Announcement Date
27-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -3.91%
YoY- 68.11%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 4,611 10,041 7,932 8,507 8,758 12,388 13,618 -16.50%
PBT -6,845 -21,409 -5,942 -4,241 -6,600 -4,776 -2,116 21.59%
Tax 17 0 0 575 471 0 -2 -
NP -6,828 -21,409 -5,942 -3,666 -6,129 -4,776 -2,118 21.52%
-
NP to SH -6,828 -21,408 -5,940 -3,661 -6,125 -4,773 -2,111 21.58%
-
Tax Rate - - - - - - - -
Total Cost 11,439 31,450 13,874 12,173 14,887 17,164 15,736 -5.17%
-
Net Worth 75,389 75,389 15,392 20,723 18,374 25,441 29,518 16.89%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 75,389 75,389 15,392 20,723 18,374 25,441 29,518 16.89%
NOSH 1,256,486 1,256,486 171,026 171,026 141,344 141,344 141,344 43.88%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -148.08% -213.22% -74.91% -43.09% -69.98% -38.55% -15.55% -
ROE -9.06% -28.40% -38.59% -17.67% -33.33% -18.76% -7.15% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 0.37 0.80 4.64 5.34 6.20 8.76 9.69 -41.94%
EPS -0.54 -1.70 -3.47 -2.30 -4.33 -3.38 -1.50 -15.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.09 0.13 0.13 0.18 0.21 -18.82%
Adjusted Per Share Value based on latest NOSH - 1,256,486
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 0.37 0.80 0.63 0.68 0.70 0.99 1.08 -16.33%
EPS -0.54 -1.70 -0.47 -0.29 -0.49 -0.38 -0.17 21.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.0123 0.0165 0.0146 0.0202 0.0235 16.89%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.065 0.09 0.135 0.21 0.145 0.10 0.14 -
P/RPS 17.71 11.26 2.91 3.94 2.34 1.14 1.45 51.69%
P/EPS -11.96 -5.28 -3.89 -9.14 -3.35 -2.96 -9.32 4.24%
EY -8.36 -18.93 -25.73 -10.94 -29.89 -33.77 -10.73 -4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.50 1.50 1.62 1.12 0.56 0.67 8.27%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 07/08/23 25/08/22 28/09/21 27/08/20 30/08/19 30/08/18 -
Price 0.055 0.08 0.095 0.205 0.205 0.09 0.14 -
P/RPS 14.99 10.01 2.05 3.84 3.31 1.03 1.45 47.54%
P/EPS -10.12 -4.70 -2.74 -8.93 -4.73 -2.67 -9.32 1.38%
EY -9.88 -21.30 -36.56 -11.20 -21.14 -37.52 -10.73 -1.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.33 1.06 1.58 1.58 0.50 0.67 5.42%

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