[BERTAM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -28.63%
YoY- -40.18%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 177,528 60,616 40,140 34,600 35,094 30,980 32,104 213.68%
PBT 45,384 19,248 2,000 3,232 4,344 2,416 4,785 349.92%
Tax -13,448 -6,920 -1,649 -1,046 -1,292 -996 -1,156 415.72%
NP 31,936 12,328 351 2,185 3,052 1,420 3,629 327.94%
-
NP to SH 31,936 12,336 352 2,184 3,060 1,424 3,680 323.97%
-
Tax Rate 29.63% 35.95% 82.45% 32.36% 29.74% 41.23% 24.16% -
Total Cost 145,592 48,288 39,789 32,414 32,042 29,560 28,475 197.67%
-
Net Worth 188,223 173,675 171,607 17,160,748 171,607 171,607 173,675 5.52%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 188,223 173,675 171,607 17,160,748 171,607 171,607 173,675 5.52%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 17.99% 20.34% 0.87% 6.32% 8.70% 4.58% 11.30% -
ROE 16.97% 7.10% 0.21% 0.01% 1.78% 0.83% 2.12% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 85.83 29.32 19.41 16.73 16.97 14.98 15.53 213.57%
EPS 15.44 5.96 0.17 1.05 1.48 0.68 1.78 323.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.84 0.83 83.00 0.83 0.83 0.84 5.49%
Adjusted Per Share Value based on latest NOSH - 206,756
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.69 12.53 8.30 7.15 7.25 6.40 6.64 213.53%
EPS 6.60 2.55 0.07 0.45 0.63 0.29 0.76 324.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.389 0.359 0.3547 35.4703 0.3547 0.3547 0.359 5.51%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.65 0.73 0.66 0.91 0.89 0.74 0.66 -
P/RPS 0.76 2.49 3.40 5.44 5.24 4.94 4.25 -68.35%
P/EPS 4.21 12.24 387.67 86.15 60.13 107.44 37.08 -76.64%
EY 23.75 8.17 0.26 1.16 1.66 0.93 2.70 327.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 0.80 0.01 1.07 0.89 0.79 -6.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 15/05/15 13/02/15 26/11/14 20/08/14 27/05/14 26/02/14 -
Price 0.645 0.71 0.73 0.825 0.93 1.04 0.60 -
P/RPS 0.75 2.42 3.76 4.93 5.48 6.94 3.86 -66.55%
P/EPS 4.18 11.90 428.78 78.10 62.84 151.00 33.71 -75.22%
EY 23.94 8.40 0.23 1.28 1.59 0.66 2.97 303.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.85 0.88 0.01 1.12 1.25 0.71 0.00%

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 ⃤ & 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