[BERTAM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 395.29%
YoY- 3603.65%
Quarter Report
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 17,248 145,248 129,426 129,426 11,255 11,255 6,986 82.37%
PBT 68,497 68,497 70,732 72,035 -29,178 -7,230 -5,091 -
Tax -5,819 -17 -17 0 4,781 228 0 -
NP 62,678 68,480 70,715 72,035 -24,397 -7,002 -5,091 -
-
NP to SH 62,681 68,480 70,715 72,035 -24,395 -7,002 -5,091 -
-
Tax Rate 8.50% 0.02% 0.02% 0.00% - - - -
Total Cost -45,430 76,768 58,711 57,391 35,652 18,257 12,077 -
-
Net Worth 206,756 212,958 215,026 215,026 144,729 161,269 167,472 15.03%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 206,756 212,958 215,026 215,026 144,729 161,269 167,472 15.03%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 363.39% 47.15% 54.64% 55.66% -216.77% -62.21% -72.87% -
ROE 30.32% 32.16% 32.89% 33.50% -16.86% -4.34% -3.04% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.34 70.25 62.60 62.60 5.44 5.44 3.38 82.29%
EPS 30.32 33.12 34.20 34.84 -11.80 -3.39 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.03 1.04 1.04 0.70 0.78 0.81 15.03%
Adjusted Per Share Value based on latest NOSH - 206,756
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.35 45.03 40.13 40.13 3.49 3.49 2.17 82.20%
EPS 19.43 21.23 21.92 22.33 -7.56 -2.17 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.641 0.6603 0.6667 0.6667 0.4487 0.50 0.5192 15.03%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.41 0.465 0.50 0.545 0.61 0.625 0.455 -
P/RPS 4.91 0.66 0.80 0.87 11.21 11.48 13.47 -48.87%
P/EPS 1.35 1.40 1.46 1.56 -5.17 -18.46 -18.48 -
EY 73.94 71.23 68.40 63.93 -19.34 -5.42 -5.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.48 0.52 0.87 0.80 0.56 -18.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 19/04/18 24/11/17 24/08/17 26/05/17 28/02/17 23/11/16 24/08/16 -
Price 0.27 0.42 0.44 0.49 0.58 0.64 0.545 -
P/RPS 3.24 0.60 0.70 0.78 10.65 11.76 16.13 -65.60%
P/EPS 0.89 1.27 1.29 1.41 -4.92 -18.90 -22.13 -
EY 112.28 78.86 77.73 71.10 -20.34 -5.29 -4.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.41 0.42 0.47 0.83 0.82 0.67 -45.35%

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