[BERTAM] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 186.79%
YoY- 371.32%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 10,618 12,286 17,401 24,548 9,777 12,221 11,836 -6.98%
PBT 509 2,309 1,688 1,320 508 -343 148 128.01%
Tax -253 -28 -499 -712 -296 572 -108 76.47%
NP 256 2,281 1,189 608 212 229 40 245.09%
-
NP to SH 256 2,281 1,189 608 212 229 40 245.09%
-
Tax Rate 49.71% 1.21% 29.56% 53.94% 58.27% - 72.97% -
Total Cost 10,362 10,005 16,212 23,940 9,565 11,992 11,796 -8.28%
-
Net Worth 149,333 145,234 143,931 137,813 144,159 140,184 136,000 6.43%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 149,333 145,234 143,931 137,813 144,159 140,184 136,000 6.43%
NOSH 213,333 207,478 208,596 202,666 211,999 206,153 200,000 4.40%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.41% 18.57% 6.83% 2.48% 2.17% 1.87% 0.34% -
ROE 0.17% 1.57% 0.83% 0.44% 0.15% 0.16% 0.03% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.98 5.92 8.34 12.11 4.61 5.93 5.92 -10.89%
EPS 0.12 1.10 0.57 0.30 0.10 0.11 0.02 230.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.69 0.68 0.68 0.68 0.68 1.95%
Adjusted Per Share Value based on latest NOSH - 202,666
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.19 2.54 3.60 5.07 2.02 2.53 2.45 -7.21%
EPS 0.05 0.47 0.25 0.13 0.04 0.05 0.01 192.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3087 0.3002 0.2975 0.2849 0.298 0.2898 0.2811 6.44%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.26 0.21 0.25 0.23 0.26 0.30 0.31 -
P/RPS 5.22 3.55 3.00 1.90 5.64 5.06 5.24 -0.25%
P/EPS 216.67 19.10 43.86 76.67 260.00 270.07 1,550.00 -73.09%
EY 0.46 5.24 2.28 1.30 0.38 0.37 0.06 289.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.36 0.34 0.38 0.44 0.46 -13.52%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 20/02/06 25/11/05 30/08/05 25/05/05 23/02/05 23/11/04 -
Price 0.29 0.25 0.23 0.25 0.23 0.28 0.31 -
P/RPS 5.83 4.22 2.76 2.06 4.99 4.72 5.24 7.37%
P/EPS 241.67 22.74 40.35 83.33 230.00 252.07 1,550.00 -71.06%
EY 0.41 4.40 2.48 1.20 0.43 0.40 0.06 260.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.33 0.37 0.34 0.41 0.46 -7.39%

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