[BERTAM] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
12-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 380.84%
YoY- 33.92%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 13,380 18,600 5,822 11,151 5,770 14,239 8,600 34.23%
PBT 2,733 2,792 46 1,963 787 866 572 183.41%
Tax -386 -696 -303 707 -206 -250 -225 43.26%
NP 2,347 2,096 -257 2,670 581 616 347 257.23%
-
NP to SH 2,279 1,966 -65 2,760 574 598 337 257.19%
-
Tax Rate 14.12% 24.93% 658.70% -36.02% 26.18% 28.87% 39.34% -
Total Cost 11,033 16,504 6,079 8,481 5,189 13,623 8,253 21.33%
-
Net Worth 139,938 142,793 147,333 140,412 139,400 140,220 143,225 -1.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,998 - - 2,704 - - - -
Div Payout % 131.58% - - 98.01% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 139,938 142,793 147,333 140,412 139,400 140,220 143,225 -1.53%
NOSH 199,912 206,947 216,666 206,488 204,999 206,206 210,625 -3.41%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.54% 11.27% -4.41% 23.94% 10.07% 4.33% 4.03% -
ROE 1.63% 1.38% -0.04% 1.97% 0.41% 0.43% 0.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.69 8.99 2.69 5.40 2.81 6.91 4.08 39.01%
EPS 1.14 0.95 -0.03 1.33 0.28 0.29 0.16 269.83%
DPS 1.50 0.00 0.00 1.31 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.68 0.68 0.68 0.68 0.68 1.94%
Adjusted Per Share Value based on latest NOSH - 206,488
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.15 5.77 1.81 3.46 1.79 4.41 2.67 34.14%
EPS 0.71 0.61 -0.02 0.86 0.18 0.19 0.10 268.96%
DPS 0.93 0.00 0.00 0.84 0.00 0.00 0.00 -
NAPS 0.4339 0.4427 0.4568 0.4353 0.4322 0.4347 0.4441 -1.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.42 0.27 0.26 0.25 0.26 0.25 0.19 -
P/RPS 6.28 3.00 9.68 4.63 9.24 3.62 4.65 22.15%
P/EPS 36.84 28.42 -866.67 18.70 92.86 86.21 118.75 -54.14%
EY 2.71 3.52 -0.12 5.35 1.08 1.16 0.84 118.18%
DY 3.57 0.00 0.00 5.24 0.00 0.00 0.00 -
P/NAPS 0.60 0.39 0.38 0.37 0.38 0.37 0.28 66.13%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 26/05/10 12/03/10 26/11/09 20/08/09 27/05/09 -
Price 0.53 0.36 0.26 0.27 0.25 0.23 0.24 -
P/RPS 7.92 4.01 9.68 5.00 8.88 3.33 5.88 21.94%
P/EPS 46.49 37.89 -866.67 20.20 89.29 79.31 150.00 -54.16%
EY 2.15 2.64 -0.12 4.95 1.12 1.26 0.67 117.40%
DY 2.83 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 0.76 0.52 0.38 0.40 0.37 0.34 0.35 67.60%

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