[BERTAM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -93.88%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 39,760 28,609 22,839 8,600 45,182 36,995 16,506 79.40%
PBT 4,188 2,225 1,438 572 5,788 4,215 706 226.63%
Tax 26 -681 -475 -225 -284 -772 -2 -
NP 4,214 1,544 963 347 5,504 3,443 704 228.59%
-
NP to SH 4,269 1,509 935 337 5,504 3,443 704 231.44%
-
Tax Rate -0.62% 30.61% 33.03% 39.34% 4.91% 18.32% 0.28% -
Total Cost 35,546 27,065 21,876 8,253 39,678 33,552 15,802 71.42%
-
Net Worth 140,942 140,564 141,288 143,225 138,533 141,038 136,658 2.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,715 - - - 3,101 - - -
Div Payout % 63.60% - - - 56.35% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 140,942 140,564 141,288 143,225 138,533 141,038 136,658 2.07%
NOSH 207,268 206,712 207,777 210,625 206,766 207,409 207,058 0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.60% 5.40% 4.22% 4.03% 12.18% 9.31% 4.27% -
ROE 3.03% 1.07% 0.66% 0.24% 3.97% 2.44% 0.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.18 13.84 10.99 4.08 21.85 17.84 7.97 79.29%
EPS 2.06 0.73 0.45 0.16 2.66 1.66 0.34 231.25%
DPS 1.31 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.68 0.68 0.68 0.68 0.67 0.68 0.66 2.00%
Adjusted Per Share Value based on latest NOSH - 210,625
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.33 8.87 7.08 2.67 14.01 11.47 5.12 79.37%
EPS 1.32 0.47 0.29 0.10 1.71 1.07 0.22 229.11%
DPS 0.84 0.00 0.00 0.00 0.96 0.00 0.00 -
NAPS 0.437 0.4358 0.4381 0.4441 0.4295 0.4373 0.4237 2.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.25 0.26 0.25 0.19 0.19 0.31 0.37 -
P/RPS 1.30 1.88 2.27 4.65 0.87 1.74 4.64 -57.08%
P/EPS 12.14 35.62 55.56 118.75 7.14 18.67 108.82 -76.73%
EY 8.24 2.81 1.80 0.84 14.01 5.35 0.92 329.56%
DY 5.24 0.00 0.00 0.00 7.89 0.00 0.00 -
P/NAPS 0.37 0.38 0.37 0.28 0.28 0.46 0.56 -24.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 12/03/10 26/11/09 20/08/09 27/05/09 25/02/09 28/11/08 26/08/08 -
Price 0.27 0.25 0.23 0.24 0.19 0.20 0.35 -
P/RPS 1.41 1.81 2.09 5.88 0.87 1.12 4.39 -53.00%
P/EPS 13.11 34.25 51.11 150.00 7.14 12.05 102.94 -74.59%
EY 7.63 2.92 1.96 0.67 14.01 8.30 0.97 294.03%
DY 4.85 0.00 0.00 0.00 7.89 0.00 0.00 -
P/NAPS 0.40 0.37 0.34 0.35 0.28 0.29 0.53 -17.06%

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