[BTM] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,252 2,441 1,330 2,182 2,595 1,825 1,722 19.53% QoQ % -7.74% 83.53% -39.05% -15.92% 42.19% 5.98% - Horiz. % 130.78% 141.75% 77.24% 126.71% 150.70% 105.98% 100.00%
PBT -3,321 -1,794 -709 -1,861 -1,470 -1,902 -1,507 69.10% QoQ % -85.12% -153.03% 61.90% -26.60% 22.71% -26.21% - Horiz. % 220.37% 119.04% 47.05% 123.49% 97.54% 126.21% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -3,321 -1,794 -709 -1,861 -1,470 -1,902 -1,507 69.10% QoQ % -85.12% -153.03% 61.90% -26.60% 22.71% -26.21% - Horiz. % 220.37% 119.04% 47.05% 123.49% 97.54% 126.21% 100.00%
NP to SH -3,321 -1,793 -709 -1,861 -1,468 -1,902 -1,507 69.10% QoQ % -85.22% -152.89% 61.90% -26.77% 22.82% -26.21% - Horiz. % 220.37% 118.98% 47.05% 123.49% 97.41% 126.21% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 5,573 4,235 2,039 4,043 4,065 3,727 3,229 43.74% QoQ % 31.59% 107.70% -49.57% -0.54% 9.07% 15.42% - Horiz. % 172.59% 131.16% 63.15% 125.21% 125.89% 115.42% 100.00%
Net Worth 10,261 13,682 15,392 17,102 18,812 20,523 20,723 -37.33% QoQ % -25.00% -11.11% -10.00% -9.09% -8.33% -0.96% - Horiz. % 49.52% 66.02% 74.28% 82.53% 90.78% 99.04% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 10,261 13,682 15,392 17,102 18,812 20,523 20,723 -37.33% QoQ % -25.00% -11.11% -10.00% -9.09% -8.33% -0.96% - Horiz. % 49.52% 66.02% 74.28% 82.53% 90.78% 99.04% 100.00%
NOSH 171,026 171,026 171,026 171,026 171,026 171,026 159,408 4.79% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 7.29% - Horiz. % 107.29% 107.29% 107.29% 107.29% 107.29% 107.29% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -147.47 % -73.49 % -53.31 % -85.29 % -56.65 % -104.22 % -87.51 % 41.48% QoQ % -100.67% -37.85% 37.50% -50.56% 45.64% -19.09% - Horiz. % 168.52% 83.98% 60.92% 97.46% 64.74% 119.09% 100.00%
ROE -32.36 % -13.10 % -4.61 % -10.88 % -7.80 % -9.27 % -7.27 % 169.86% QoQ % -147.02% -184.16% 57.63% -39.49% 15.86% -27.51% - Horiz. % 445.12% 180.19% 63.41% 149.66% 107.29% 127.51% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.32 1.43 0.78 1.28 1.52 1.07 1.08 14.27% QoQ % -7.69% 83.33% -39.06% -15.79% 42.06% -0.93% - Horiz. % 122.22% 132.41% 72.22% 118.52% 140.74% 99.07% 100.00%
EPS -1.94 -1.05 -0.41 -1.09 -0.86 -1.11 -0.95 60.75% QoQ % -84.76% -156.10% 62.39% -26.74% 22.52% -16.84% - Horiz. % 204.21% 110.53% 43.16% 114.74% 90.53% 116.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0600 0.0800 0.0900 0.1000 0.1100 0.1200 0.1300 -40.19% QoQ % -25.00% -11.11% -10.00% -9.09% -8.33% -7.69% - Horiz. % 46.15% 61.54% 69.23% 76.92% 84.62% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,256,486 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.18 0.19 0.11 0.17 0.21 0.15 0.14 18.19% QoQ % -5.26% 72.73% -35.29% -19.05% 40.00% 7.14% - Horiz. % 128.57% 135.71% 78.57% 121.43% 150.00% 107.14% 100.00%
EPS -0.26 -0.14 -0.06 -0.15 -0.12 -0.15 -0.12 67.21% QoQ % -85.71% -133.33% 60.00% -25.00% 20.00% -25.00% - Horiz. % 216.67% 116.67% 50.00% 125.00% 100.00% 125.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0082 0.0109 0.0123 0.0136 0.0150 0.0163 0.0165 -37.18% QoQ % -24.77% -11.38% -9.56% -9.33% -7.98% -1.21% - Horiz. % 49.70% 66.06% 74.55% 82.42% 90.91% 98.79% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0850 0.1150 0.1350 0.1300 0.1650 0.1950 0.2100 -
P/RPS 6.46 8.06 17.36 10.19 10.87 18.27 19.44 -51.93% QoQ % -19.85% -53.57% 70.36% -6.26% -40.50% -6.02% - Horiz. % 33.23% 41.46% 89.30% 52.42% 55.92% 93.98% 100.00%
P/EPS -4.38 -10.97 -32.56 -11.95 -19.22 -17.53 -22.21 -66.02% QoQ % 60.07% 66.31% -172.47% 37.83% -9.64% 21.07% - Horiz. % 19.72% 49.39% 146.60% 53.80% 86.54% 78.93% 100.00%
EY -22.84 -9.12 -3.07 -8.37 -5.20 -5.70 -4.50 194.47% QoQ % -150.44% -197.07% 63.32% -60.96% 8.77% -26.67% - Horiz. % 507.56% 202.67% 68.22% 186.00% 115.56% 126.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.42 1.44 1.50 1.30 1.50 1.63 1.62 -8.39% QoQ % -1.39% -4.00% 15.38% -13.33% -7.98% 0.62% - Horiz. % 87.65% 88.89% 92.59% 80.25% 92.59% 100.62% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 25/08/22 31/05/22 28/02/22 29/11/21 28/09/21 -
Price 0.0700 0.1200 0.0950 0.1350 0.1350 0.1750 0.2050 -
P/RPS 5.32 8.41 12.22 10.58 8.90 16.40 18.98 -57.07% QoQ % -36.74% -31.18% 15.50% 18.88% -45.73% -13.59% - Horiz. % 28.03% 44.31% 64.38% 55.74% 46.89% 86.41% 100.00%
P/EPS -3.60 -11.45 -22.92 -12.41 -15.73 -15.74 -21.68 -69.69% QoQ % 68.56% 50.04% -84.69% 21.11% 0.06% 27.40% - Horiz. % 16.61% 52.81% 105.72% 57.24% 72.56% 72.60% 100.00%
EY -27.74 -8.74 -4.36 -8.06 -6.36 -6.35 -4.61 229.75% QoQ % -217.39% -100.46% 45.91% -26.73% -0.16% -37.74% - Horiz. % 601.74% 189.59% 94.58% 174.84% 137.96% 137.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.17 1.50 1.06 1.35 1.23 1.46 1.58 -18.11% QoQ % -22.00% 41.51% -21.48% 9.76% -15.75% -7.59% - Horiz. % 74.05% 94.94% 67.09% 85.44% 77.85% 92.41% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BTM 1st Quarter22.pdf 
