[BERTAM] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -0.35%
YoY- -305.85%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 46,002 49,399 54,502 57,264 63,033 63,711 62,818 -18.73%
PBT 426 452 -5,403 -6,531 -6,556 -6,596 -2,432 -
Tax 184 17 -1,063 -1,176 -1,124 -843 -764 -
NP 610 469 -6,466 -7,707 -7,680 -7,439 -3,196 -
-
NP to SH 610 469 -6,466 -7,707 -7,680 -7,439 -3,196 -
-
Tax Rate -43.19% -3.76% - - - - - -
Total Cost 45,392 48,930 60,968 64,971 70,713 71,150 66,014 -22.07%
-
Net Worth 144,159 140,184 136,000 146,200 160,933 140,413 149,089 -2.21%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 144,159 140,184 136,000 146,200 160,933 140,413 149,089 -2.21%
NOSH 211,999 206,153 200,000 215,000 236,666 206,490 207,068 1.57%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.33% 0.95% -11.86% -13.46% -12.18% -11.68% -5.09% -
ROE 0.42% 0.33% -4.75% -5.27% -4.77% -5.30% -2.14% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 21.70 23.96 27.25 26.63 26.63 30.85 30.34 -20.00%
EPS 0.29 0.23 -3.23 -3.58 -3.25 -3.60 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.68 0.68 0.68 0.68 0.72 -3.73%
Adjusted Per Share Value based on latest NOSH - 215,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 14.26 15.32 16.90 17.75 19.54 19.75 19.48 -18.76%
EPS 0.19 0.15 -2.00 -2.39 -2.38 -2.31 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.447 0.4346 0.4217 0.4533 0.499 0.4353 0.4622 -2.20%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.26 0.30 0.31 0.31 0.37 0.43 0.49 -
P/RPS 1.20 1.25 1.14 1.16 1.39 1.39 1.62 -18.11%
P/EPS 90.36 131.87 -9.59 -8.65 -11.40 -11.94 -31.75 -
EY 1.11 0.76 -10.43 -11.56 -8.77 -8.38 -3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.46 0.46 0.54 0.63 0.68 -32.13%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 23/02/05 23/11/04 16/08/04 12/05/04 27/02/04 20/11/03 -
Price 0.23 0.28 0.31 0.32 0.34 0.41 0.49 -
P/RPS 1.06 1.17 1.14 1.20 1.28 1.33 1.62 -24.61%
P/EPS 79.93 123.08 -9.59 -8.93 -10.48 -11.38 -31.75 -
EY 1.25 0.81 -10.43 -11.20 -9.54 -8.79 -3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.46 0.47 0.50 0.60 0.68 -36.97%

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