[BERTAM] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -31.89%
YoY- -11.41%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,237 4,267 11,001 3,797 8,787 17,716 20,840 -65.45%
PBT 967 660 5,754 1,999 2,314 5,139 6,980 -73.25%
Tax -313 -115 -1,296 -604 -258 -1,357 -2,066 -71.61%
NP 654 545 4,458 1,395 2,056 3,782 4,914 -73.96%
-
NP to SH 669 547 4,052 1,273 1,869 3,403 4,145 -70.38%
-
Tax Rate 32.37% 17.42% 22.52% 30.22% 11.15% 26.41% 29.60% -
Total Cost 3,583 3,722 6,543 2,402 6,731 13,934 15,926 -63.04%
-
Net Worth 169,539 169,539 170,263 169,539 169,539 167,472 162,952 2.67%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,135 4,135 - - - -
Div Payout % - - 102.05% 324.83% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 169,539 169,539 170,263 169,539 169,539 167,472 162,952 2.67%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,268 0.15%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.44% 12.77% 40.52% 36.74% 23.40% 21.35% 23.58% -
ROE 0.39% 0.32% 2.38% 0.75% 1.10% 2.03% 2.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.05 2.06 5.32 1.84 4.25 8.57 10.10 -65.49%
EPS 0.32 0.26 1.96 0.62 0.90 1.65 2.00 -70.56%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.8235 0.82 0.82 0.81 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 206,756
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.31 1.32 3.41 1.18 2.72 5.49 6.46 -65.51%
EPS 0.21 0.17 1.26 0.39 0.58 1.06 1.29 -70.21%
DPS 0.00 0.00 1.28 1.28 0.00 0.00 0.00 -
NAPS 0.5256 0.5256 0.5279 0.5256 0.5256 0.5192 0.5052 2.67%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.605 0.64 0.58 0.57 0.71 0.82 0.50 -
P/RPS 29.52 31.01 10.90 31.04 16.71 9.57 4.95 229.21%
P/EPS 186.98 241.91 29.59 92.58 78.54 49.82 24.88 284.14%
EY 0.53 0.41 3.38 1.08 1.27 2.01 4.02 -74.12%
DY 0.00 0.00 3.45 3.51 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.70 0.70 0.87 1.01 0.63 11.33%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 22/05/13 26/02/13 20/11/12 14/08/12 23/05/12 23/02/12 -
Price 0.695 0.715 0.59 0.59 0.71 0.64 0.89 -
P/RPS 33.91 34.65 11.09 32.13 16.71 7.47 8.81 145.80%
P/EPS 214.79 270.26 30.11 95.83 78.54 38.88 44.29 186.78%
EY 0.47 0.37 3.32 1.04 1.27 2.57 2.26 -64.93%
DY 0.00 0.00 3.39 3.39 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 0.72 0.72 0.87 0.79 1.13 -17.30%

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