[BERTAM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 61.39%
YoY- -56.17%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 24,422 5,822 39,760 28,609 22,839 8,600 45,182 -33.71%
PBT 2,838 46 4,188 2,225 1,438 572 5,788 -37.90%
Tax -999 -303 26 -681 -475 -225 -284 131.82%
NP 1,839 -257 4,214 1,544 963 347 5,504 -51.94%
-
NP to SH 1,901 -65 4,269 1,509 935 337 5,504 -50.86%
-
Tax Rate 35.20% 658.70% -0.62% 30.61% 33.03% 39.34% 4.91% -
Total Cost 22,583 6,079 35,546 27,065 21,876 8,253 39,678 -31.39%
-
Net Worth 142,574 147,333 140,942 140,564 141,288 143,225 138,533 1.94%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 2,715 - - - 3,101 -
Div Payout % - - 63.60% - - - 56.35% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 142,574 147,333 140,942 140,564 141,288 143,225 138,533 1.94%
NOSH 206,630 216,666 207,268 206,712 207,777 210,625 206,766 -0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.53% -4.41% 10.60% 5.40% 4.22% 4.03% 12.18% -
ROE 1.33% -0.04% 3.03% 1.07% 0.66% 0.24% 3.97% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.82 2.69 19.18 13.84 10.99 4.08 21.85 -33.68%
EPS 0.92 -0.03 2.06 0.73 0.45 0.16 2.66 -50.82%
DPS 0.00 0.00 1.31 0.00 0.00 0.00 1.50 -
NAPS 0.69 0.68 0.68 0.68 0.68 0.68 0.67 1.98%
Adjusted Per Share Value based on latest NOSH - 204,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.57 1.81 12.33 8.87 7.08 2.67 14.01 -33.73%
EPS 0.59 -0.02 1.32 0.47 0.29 0.10 1.71 -50.90%
DPS 0.00 0.00 0.84 0.00 0.00 0.00 0.96 -
NAPS 0.442 0.4568 0.437 0.4358 0.4381 0.4441 0.4295 1.93%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.27 0.26 0.25 0.26 0.25 0.19 0.19 -
P/RPS 2.28 9.68 1.30 1.88 2.27 4.65 0.87 90.41%
P/EPS 29.35 -866.67 12.14 35.62 55.56 118.75 7.14 157.27%
EY 3.41 -0.12 8.24 2.81 1.80 0.84 14.01 -61.11%
DY 0.00 0.00 5.24 0.00 0.00 0.00 7.89 -
P/NAPS 0.39 0.38 0.37 0.38 0.37 0.28 0.28 24.79%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 12/03/10 26/11/09 20/08/09 27/05/09 25/02/09 -
Price 0.36 0.26 0.27 0.25 0.23 0.24 0.19 -
P/RPS 3.05 9.68 1.41 1.81 2.09 5.88 0.87 131.30%
P/EPS 39.13 -866.67 13.11 34.25 51.11 150.00 7.14 211.81%
EY 2.56 -0.12 7.63 2.92 1.96 0.67 14.01 -67.89%
DY 0.00 0.00 4.85 0.00 0.00 0.00 7.89 -
P/NAPS 0.52 0.38 0.40 0.37 0.34 0.35 0.28 51.25%

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