[BERTAM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -94.03%
YoY- 20.75%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 33,590 30,617 23,899 10,618 64,012 51,726 34,325 -1.42%
PBT -9,811 637 804 509 5,825 3,516 1,828 -
Tax 1,220 -373 -255 -253 -1,535 -1,507 -1,008 -
NP -8,591 264 549 256 4,290 2,009 820 -
-
NP to SH -8,591 264 549 256 4,290 2,009 820 -
-
Tax Rate - 58.56% 31.72% 49.71% 26.35% 42.86% 55.14% -
Total Cost 42,181 30,353 23,350 10,362 59,722 49,717 33,505 16.54%
-
Net Worth 134,234 151,800 145,696 149,333 145,117 142,908 139,399 -2.47%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,065 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 134,234 151,800 145,696 149,333 145,117 142,908 139,399 -2.47%
NOSH 206,514 220,000 211,153 213,333 207,311 207,113 204,999 0.49%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -25.58% 0.86% 2.30% 2.41% 6.70% 3.88% 2.39% -
ROE -6.40% 0.17% 0.38% 0.17% 2.96% 1.41% 0.59% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.27 13.92 11.32 4.98 30.88 24.97 16.74 -1.87%
EPS -4.16 0.12 0.26 0.12 2.07 0.97 0.40 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.69 0.69 0.70 0.70 0.69 0.68 -2.95%
Adjusted Per Share Value based on latest NOSH - 213,333
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.41 9.49 7.41 3.29 19.85 16.04 10.64 -1.44%
EPS -2.66 0.08 0.17 0.08 1.33 0.62 0.25 -
DPS 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4162 0.4706 0.4517 0.463 0.4499 0.4431 0.4322 -2.47%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.23 0.22 0.26 0.26 0.21 0.25 0.23 -
P/RPS 1.41 1.58 2.30 5.22 0.68 1.00 1.37 1.93%
P/EPS -5.53 183.33 100.00 216.67 10.15 25.77 57.50 -
EY -18.09 0.55 1.00 0.46 9.85 3.88 1.74 -
DY 4.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.38 0.37 0.30 0.36 0.34 1.94%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 21/08/06 24/05/06 20/02/06 25/11/05 30/08/05 -
Price 0.34 0.25 0.23 0.29 0.25 0.23 0.25 -
P/RPS 2.09 1.80 2.03 5.83 0.81 0.92 1.49 25.22%
P/EPS -8.17 208.33 88.46 241.67 12.08 23.71 62.50 -
EY -12.24 0.48 1.13 0.41 8.28 4.22 1.60 -
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.36 0.33 0.41 0.36 0.33 0.37 25.39%

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