[BERTAM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 119.88%
YoY- 177.0%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 35,764 18,372 60,274 37,802 24,422 5,822 39,760 -6.83%
PBT 9,887 4,384 17,388 5,571 2,838 46 4,188 77.57%
Tax -2,356 -946 -2,118 -1,385 -999 -303 26 -
NP 7,531 3,438 15,270 4,186 1,839 -257 4,214 47.42%
-
NP to SH 7,045 3,154 14,810 4,180 1,901 -65 4,269 39.77%
-
Tax Rate 23.83% 21.58% 12.18% 24.86% 35.20% 658.70% -0.62% -
Total Cost 28,233 14,934 45,004 33,616 22,583 6,079 35,546 -14.27%
-
Net Worth 161,146 156,669 153,191 144,851 142,574 147,333 140,942 9.36%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 3,105 3,103 - - 2,715 -
Div Payout % - - 20.97% 74.26% - - 63.60% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 161,146 156,669 153,191 144,851 142,574 147,333 140,942 9.36%
NOSH 206,598 206,143 207,015 206,930 206,630 216,666 207,268 -0.21%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.06% 18.71% 25.33% 11.07% 7.53% -4.41% 10.60% -
ROE 4.37% 2.01% 9.67% 2.89% 1.33% -0.04% 3.03% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.31 8.91 29.12 18.27 11.82 2.69 19.18 -6.62%
EPS 3.41 1.53 7.16 2.02 0.92 -0.03 2.06 40.06%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 1.31 -
NAPS 0.78 0.76 0.74 0.70 0.69 0.68 0.68 9.60%
Adjusted Per Share Value based on latest NOSH - 199,912
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.09 5.70 18.69 11.72 7.57 1.81 12.33 -6.84%
EPS 2.18 0.98 4.59 1.30 0.59 -0.02 1.32 39.84%
DPS 0.00 0.00 0.96 0.96 0.00 0.00 0.84 -
NAPS 0.4996 0.4857 0.475 0.4491 0.442 0.4568 0.437 9.36%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.76 0.73 0.65 0.42 0.27 0.26 0.25 -
P/RPS 4.39 8.19 2.23 2.30 2.28 9.68 1.30 125.58%
P/EPS 22.29 47.71 9.09 20.79 29.35 -866.67 12.14 50.11%
EY 4.49 2.10 11.01 4.81 3.41 -0.12 8.24 -33.36%
DY 0.00 0.00 2.31 3.57 0.00 0.00 5.24 -
P/NAPS 0.97 0.96 0.88 0.60 0.39 0.38 0.37 90.46%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 20/05/11 25/02/11 26/11/10 26/08/10 26/05/10 12/03/10 -
Price 0.54 0.93 0.69 0.53 0.36 0.26 0.27 -
P/RPS 3.12 10.44 2.37 2.90 3.05 9.68 1.41 70.05%
P/EPS 15.84 60.78 9.64 26.24 39.13 -866.67 13.11 13.47%
EY 6.31 1.65 10.37 3.81 2.56 -0.12 7.63 -11.92%
DY 0.00 0.00 2.17 2.83 0.00 0.00 4.85 -
P/NAPS 0.69 1.22 0.93 0.76 0.52 0.38 0.40 43.97%

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