[BERTAM] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
16-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 101.67%
YoY- 100.33%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 66,341 50,303 38,895 25,120 10,140 10,923 10,412 244.85%
PBT -583 -2,216 -4,260 815 -2,459 -3,213 -3,751 -71.19%
Tax -1,485 -1,553 -1,371 -943 -1 2,298 4,386 -
NP -2,068 -3,769 -5,631 -128 -2,460 -915 635 -
-
NP to SH -1,899 -3,600 -5,462 41 -2,460 -3,214 -3,752 -36.56%
-
Tax Rate - - - 115.71% - - - -
Total Cost 68,409 54,072 44,526 25,248 12,600 11,838 9,777 267.12%
-
Net Worth 162,685 142,350 137,531 115,200 -37,938 -36,511 -36,301 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 162,685 142,350 137,531 115,200 -37,938 -36,511 -36,301 -
NOSH 222,857 195,000 193,706 160,000 17,166 17,222 17,882 440.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -3.12% -7.49% -14.48% -0.51% -24.26% -8.38% 6.10% -
ROE -1.17% -2.53% -3.97% 0.04% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.77 25.80 20.08 15.70 59.07 63.42 58.23 -36.14%
EPS -0.85 -1.85 -2.82 0.03 -14.33 -18.66 -20.98 -88.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.71 0.72 -2.21 -2.12 -2.03 -
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 20.57 15.60 12.06 7.79 3.14 3.39 3.23 244.74%
EPS -0.59 -1.12 -1.69 0.01 -0.76 -1.00 -1.16 -36.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5044 0.4413 0.4264 0.3572 -0.1176 -0.1132 -0.1125 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.41 0.40 0.40 0.81 0.90 0.80 1.03 -
P/RPS 1.38 1.55 1.99 5.16 1.52 1.26 1.77 -15.32%
P/EPS -48.12 -21.67 -14.19 3,160.98 -6.28 -4.29 -4.91 359.88%
EY -2.08 -4.62 -7.05 0.03 -15.92 -23.33 -20.37 -78.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.56 1.13 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 27/02/03 16/01/03 18/12/02 18/12/02 22/02/02 -
Price 0.52 0.40 0.42 0.46 0.38 0.38 1.04 -
P/RPS 1.75 1.55 2.09 2.93 0.64 0.60 1.79 -1.49%
P/EPS -61.02 -21.67 -14.90 1,795.12 -2.65 -2.04 -4.96 435.37%
EY -1.64 -4.62 -6.71 0.06 -37.71 -49.11 -20.17 -81.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.59 0.64 0.00 0.00 0.00 -

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