[BERTAM] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -458.37%
YoY- -198.44%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 11,836 12,168 13,174 17,324 14,598 17,937 13,852 -9.92%
PBT 148 113 534 -6,198 -980 88 494 -55.12%
Tax -108 16 -463 -508 -221 68 -182 -29.31%
NP 40 129 71 -6,706 -1,201 156 312 -74.47%
-
NP to SH 40 129 71 -6,706 -1,201 156 312 -74.47%
-
Tax Rate 72.97% -14.16% 86.70% - - -77.27% 36.84% -
Total Cost 11,796 12,039 13,103 24,030 15,799 17,781 13,540 -8.75%
-
Net Worth 136,000 146,200 160,933 140,413 149,089 162,685 142,350 -2.98%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 136,000 146,200 160,933 140,413 149,089 162,685 142,350 -2.98%
NOSH 200,000 215,000 236,666 206,490 207,068 222,857 195,000 1.69%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.34% 1.06% 0.54% -38.71% -8.23% 0.87% 2.25% -
ROE 0.03% 0.09% 0.04% -4.78% -0.81% 0.10% 0.22% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.92 5.66 5.57 8.39 7.05 8.05 7.10 -11.38%
EPS 0.02 0.06 0.03 -3.24 -0.58 0.07 0.16 -74.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.68 0.68 0.72 0.73 0.73 -4.60%
Adjusted Per Share Value based on latest NOSH - 206,490
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.67 3.77 4.08 5.37 4.53 5.56 4.29 -9.85%
EPS 0.01 0.04 0.02 -2.08 -0.37 0.05 0.10 -78.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4217 0.4533 0.499 0.4353 0.4622 0.5044 0.4413 -2.97%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.31 0.31 0.37 0.43 0.49 0.41 0.40 -
P/RPS 5.24 5.48 6.65 5.13 6.95 5.09 5.63 -4.66%
P/EPS 1,550.00 516.67 1,233.33 -13.24 -84.48 585.71 250.00 236.37%
EY 0.06 0.19 0.08 -7.55 -1.18 0.17 0.40 -71.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.54 0.63 0.68 0.56 0.55 -11.20%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 16/08/04 12/05/04 27/02/04 20/11/03 28/08/03 28/05/03 -
Price 0.31 0.32 0.34 0.41 0.49 0.52 0.40 -
P/RPS 5.24 5.65 6.11 4.89 6.95 6.46 5.63 -4.66%
P/EPS 1,550.00 533.33 1,133.33 -12.62 -84.48 742.86 250.00 236.37%
EY 0.06 0.19 0.09 -7.92 -1.18 0.13 0.40 -71.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.50 0.60 0.68 0.71 0.55 -11.20%

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