[BERTAM] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -106.09%
YoY- -119.29%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 60,274 50,402 48,844 23,288 39,760 38,145 45,678 20.24%
PBT 17,388 7,428 5,676 184 4,188 2,966 2,876 230.78%
Tax -2,118 -1,846 -1,998 -1,212 26 -908 -950 70.41%
NP 15,270 5,581 3,678 -1,028 4,214 2,058 1,926 296.11%
-
NP to SH 14,810 5,573 3,802 -260 4,269 2,012 1,870 295.82%
-
Tax Rate 12.18% 24.85% 35.20% 658.70% -0.62% 30.61% 33.03% -
Total Cost 45,004 44,821 45,166 24,316 35,546 36,086 43,752 1.89%
-
Net Worth 153,191 144,851 142,574 147,333 140,942 140,564 141,288 5.52%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,105 4,138 - - 2,715 - - -
Div Payout % 20.97% 74.26% - - 63.60% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 153,191 144,851 142,574 147,333 140,942 140,564 141,288 5.52%
NOSH 207,015 206,930 206,630 216,666 207,268 206,712 207,777 -0.24%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.33% 11.07% 7.53% -4.41% 10.60% 5.40% 4.22% -
ROE 9.67% 3.85% 2.67% -0.18% 3.03% 1.43% 1.32% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.12 24.36 23.64 10.75 19.18 18.45 21.98 20.56%
EPS 7.16 2.69 1.84 -0.12 2.06 0.97 0.90 297.01%
DPS 1.50 2.00 0.00 0.00 1.31 0.00 0.00 -
NAPS 0.74 0.70 0.69 0.68 0.68 0.68 0.68 5.78%
Adjusted Per Share Value based on latest NOSH - 216,666
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.46 10.42 10.10 4.81 8.22 7.88 9.44 20.26%
EPS 3.06 1.15 0.79 -0.05 0.88 0.42 0.39 293.37%
DPS 0.64 0.86 0.00 0.00 0.56 0.00 0.00 -
NAPS 0.3166 0.2994 0.2947 0.3045 0.2913 0.2905 0.292 5.52%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.65 0.42 0.27 0.26 0.25 0.26 0.25 -
P/RPS 2.23 1.72 1.14 2.42 1.30 1.41 1.14 56.21%
P/EPS 9.09 15.59 14.67 -216.67 12.14 26.71 27.78 -52.41%
EY 11.01 6.41 6.81 -0.46 8.24 3.74 3.60 110.26%
DY 2.31 4.76 0.00 0.00 5.24 0.00 0.00 -
P/NAPS 0.88 0.60 0.39 0.38 0.37 0.38 0.37 77.89%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 26/08/10 26/05/10 12/03/10 26/11/09 20/08/09 -
Price 0.69 0.53 0.36 0.26 0.27 0.25 0.23 -
P/RPS 2.37 2.18 1.52 2.42 1.41 1.35 1.05 71.81%
P/EPS 9.64 19.68 19.57 -216.67 13.11 25.68 25.56 -47.70%
EY 10.37 5.08 5.11 -0.46 7.63 3.89 3.91 91.26%
DY 2.17 3.77 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 0.93 0.76 0.52 0.38 0.40 0.37 0.34 95.22%

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