[BERTAM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
12-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 182.9%
YoY- -22.44%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 37,802 24,422 5,822 39,760 28,609 22,839 8,600 168.09%
PBT 5,571 2,838 46 4,188 2,225 1,438 572 355.43%
Tax -1,385 -999 -303 26 -681 -475 -225 235.50%
NP 4,186 1,839 -257 4,214 1,544 963 347 425.19%
-
NP to SH 4,180 1,901 -65 4,269 1,509 935 337 435.01%
-
Tax Rate 24.86% 35.20% 658.70% -0.62% 30.61% 33.03% 39.34% -
Total Cost 33,616 22,583 6,079 35,546 27,065 21,876 8,253 154.83%
-
Net Worth 144,851 142,574 147,333 140,942 140,564 141,288 143,225 0.75%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,103 - - 2,715 - - - -
Div Payout % 74.26% - - 63.60% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 144,851 142,574 147,333 140,942 140,564 141,288 143,225 0.75%
NOSH 206,930 206,630 216,666 207,268 206,712 207,777 210,625 -1.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.07% 7.53% -4.41% 10.60% 5.40% 4.22% 4.03% -
ROE 2.89% 1.33% -0.04% 3.03% 1.07% 0.66% 0.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.27 11.82 2.69 19.18 13.84 10.99 4.08 171.42%
EPS 2.02 0.92 -0.03 2.06 0.73 0.45 0.16 441.35%
DPS 1.50 0.00 0.00 1.31 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.68 0.68 0.68 0.68 0.68 1.94%
Adjusted Per Share Value based on latest NOSH - 206,488
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.72 7.57 1.81 12.33 8.87 7.08 2.67 167.84%
EPS 1.30 0.59 -0.02 1.32 0.47 0.29 0.10 452.01%
DPS 0.96 0.00 0.00 0.84 0.00 0.00 0.00 -
NAPS 0.4491 0.442 0.4568 0.437 0.4358 0.4381 0.4441 0.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.42 0.27 0.26 0.25 0.26 0.25 0.19 -
P/RPS 2.30 2.28 9.68 1.30 1.88 2.27 4.65 -37.42%
P/EPS 20.79 29.35 -866.67 12.14 35.62 55.56 118.75 -68.67%
EY 4.81 3.41 -0.12 8.24 2.81 1.80 0.84 219.72%
DY 3.57 0.00 0.00 5.24 0.00 0.00 0.00 -
P/NAPS 0.60 0.39 0.38 0.37 0.38 0.37 0.28 66.13%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 26/05/10 12/03/10 26/11/09 20/08/09 27/05/09 -
Price 0.53 0.36 0.26 0.27 0.25 0.23 0.24 -
P/RPS 2.90 3.05 9.68 1.41 1.81 2.09 5.88 -37.54%
P/EPS 26.24 39.13 -866.67 13.11 34.25 51.11 150.00 -68.68%
EY 3.81 2.56 -0.12 7.63 2.92 1.96 0.67 218.25%
DY 2.83 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 0.76 0.52 0.38 0.40 0.37 0.34 0.35 67.60%

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