[BERTAM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -94.84%
YoY- -83.93%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 32,104 19,959 8,504 4,267 41,301 30,300 26,503 13.59%
PBT 4,785 3,605 1,627 660 15,206 9,452 7,453 -25.51%
Tax -1,156 -884 -428 -115 -3,515 -2,219 -1,615 -19.93%
NP 3,629 2,721 1,199 545 11,691 7,233 5,838 -27.10%
-
NP to SH 3,680 2,738 1,216 547 10,597 6,545 5,272 -21.25%
-
Tax Rate 24.16% 24.52% 26.31% 17.42% 23.12% 23.48% 21.67% -
Total Cost 28,475 17,238 7,305 3,722 29,610 23,067 20,665 23.75%
-
Net Worth 173,675 171,607 169,539 169,539 170,263 169,539 169,539 1.61%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 4,135 4,135 - -
Div Payout % - - - - 39.02% 63.18% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 173,675 171,607 169,539 169,539 170,263 169,539 169,539 1.61%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.30% 13.63% 14.10% 12.77% 28.31% 23.87% 22.03% -
ROE 2.12% 1.60% 0.72% 0.32% 6.22% 3.86% 3.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.53 9.65 4.11 2.06 19.98 14.65 12.82 13.59%
EPS 1.78 1.32 0.59 0.26 5.13 3.17 2.55 -21.25%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.84 0.83 0.82 0.82 0.8235 0.82 0.82 1.61%
Adjusted Per Share Value based on latest NOSH - 206,756
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.64 4.13 1.76 0.88 8.54 6.26 5.48 13.61%
EPS 0.76 0.57 0.25 0.11 2.19 1.35 1.09 -21.31%
DPS 0.00 0.00 0.00 0.00 0.85 0.85 0.00 -
NAPS 0.359 0.3547 0.3504 0.3504 0.3519 0.3504 0.3504 1.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.66 0.715 0.605 0.64 0.58 0.57 0.71 -
P/RPS 4.25 7.41 14.71 31.01 2.90 3.89 5.54 -16.15%
P/EPS 37.08 53.99 102.87 241.91 11.32 18.01 27.84 20.99%
EY 2.70 1.85 0.97 0.41 8.84 5.55 3.59 -17.25%
DY 0.00 0.00 0.00 0.00 3.45 3.51 0.00 -
P/NAPS 0.79 0.86 0.74 0.78 0.70 0.70 0.87 -6.21%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 26/08/13 22/05/13 26/02/13 20/11/12 14/08/12 -
Price 0.60 0.60 0.695 0.715 0.59 0.59 0.71 -
P/RPS 3.86 6.22 16.90 34.65 2.95 4.03 5.54 -21.35%
P/EPS 33.71 45.31 118.17 270.26 11.51 18.64 27.84 13.56%
EY 2.97 2.21 0.85 0.37 8.69 5.37 3.59 -11.84%
DY 0.00 0.00 0.00 0.00 3.39 3.39 0.00 -
P/NAPS 0.71 0.72 0.85 0.87 0.72 0.72 0.87 -12.63%

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