[BERTAM] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 114.89%
YoY- 25.82%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 60,616 40,140 34,600 35,094 30,980 32,104 26,612 73.20%
PBT 19,248 2,000 3,232 4,344 2,416 4,785 4,806 152.40%
Tax -6,920 -1,649 -1,046 -1,292 -996 -1,156 -1,178 225.91%
NP 12,328 351 2,185 3,052 1,420 3,629 3,628 126.19%
-
NP to SH 12,336 352 2,184 3,060 1,424 3,680 3,650 125.37%
-
Tax Rate 35.95% 82.45% 32.36% 29.74% 41.23% 24.16% 24.51% -
Total Cost 48,288 39,789 32,414 32,042 29,560 28,475 22,984 64.11%
-
Net Worth 173,675 171,607 17,160,748 171,607 171,607 173,675 171,607 0.80%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 173,675 171,607 17,160,748 171,607 171,607 173,675 171,607 0.80%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 20.34% 0.87% 6.32% 8.70% 4.58% 11.30% 13.63% -
ROE 7.10% 0.21% 0.01% 1.78% 0.83% 2.12% 2.13% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.32 19.41 16.73 16.97 14.98 15.53 12.87 73.22%
EPS 5.96 0.17 1.05 1.48 0.68 1.78 1.76 125.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 83.00 0.83 0.83 0.84 0.83 0.80%
Adjusted Per Share Value based on latest NOSH - 206,756
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.53 8.30 7.15 7.25 6.40 6.64 5.50 73.22%
EPS 2.55 0.07 0.45 0.63 0.29 0.76 0.75 126.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.359 0.3547 35.4703 0.3547 0.3547 0.359 0.3547 0.80%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.73 0.66 0.91 0.89 0.74 0.66 0.715 -
P/RPS 2.49 3.40 5.44 5.24 4.94 4.25 5.56 -41.49%
P/EPS 12.24 387.67 86.15 60.13 107.44 37.08 40.49 -54.99%
EY 8.17 0.26 1.16 1.66 0.93 2.70 2.47 122.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 0.01 1.07 0.89 0.79 0.86 0.77%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 13/02/15 26/11/14 20/08/14 27/05/14 26/02/14 27/11/13 -
Price 0.71 0.73 0.825 0.93 1.04 0.60 0.60 -
P/RPS 2.42 3.76 4.93 5.48 6.94 3.86 4.66 -35.41%
P/EPS 11.90 428.78 78.10 62.84 151.00 33.71 33.98 -50.34%
EY 8.40 0.23 1.28 1.59 0.66 2.97 2.94 101.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 0.01 1.12 1.25 0.71 0.72 11.71%

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