[BERTAM] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -35.4%
YoY- -62.0%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 111,356 47,549 40,140 38,095 41,147 35,582 32,104 129.66%
PBT 22,519 6,208 2,000 3,604 5,330 4,729 4,785 181.62%
Tax -7,727 -3,130 -1,649 -1,057 -1,374 -1,290 -1,156 256.07%
NP 14,792 3,078 351 2,547 3,956 3,439 3,629 155.82%
-
NP to SH 14,789 3,080 352 2,580 3,994 3,489 3,680 153.41%
-
Tax Rate 34.31% 50.42% 82.45% 29.33% 25.78% 27.28% 24.16% -
Total Cost 96,564 44,471 39,789 35,548 37,191 32,143 28,475 126.22%
-
Net Worth 188,147 173,675 171,607 17,160,748 170,950 171,607 173,675 5.49%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 2,067 2,067 2,067 - -
Div Payout % - - - 80.14% 51.77% 59.26% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 188,147 173,675 171,607 17,160,748 170,950 171,607 173,675 5.49%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.28% 6.47% 0.87% 6.69% 9.61% 9.66% 11.30% -
ROE 7.86% 1.77% 0.21% 0.02% 2.34% 2.03% 2.12% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 53.86 23.00 19.41 18.43 19.98 17.21 15.53 129.64%
EPS 7.15 1.49 0.17 1.25 1.94 1.69 1.78 153.33%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.91 0.84 0.83 83.00 0.83 0.83 0.84 5.49%
Adjusted Per Share Value based on latest NOSH - 206,756
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.02 9.83 8.30 7.87 8.50 7.35 6.64 129.58%
EPS 3.06 0.64 0.07 0.53 0.83 0.72 0.76 153.73%
DPS 0.00 0.00 0.00 0.43 0.43 0.43 0.00 -
NAPS 0.3889 0.359 0.3547 35.4703 0.3533 0.3547 0.359 5.49%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.65 0.73 0.66 0.91 0.89 0.74 0.66 -
P/RPS 1.21 3.17 3.40 4.94 4.45 4.30 4.25 -56.82%
P/EPS 9.09 49.00 387.67 72.93 45.90 43.85 37.08 -60.93%
EY 11.00 2.04 0.26 1.37 2.18 2.28 2.70 155.74%
DY 0.00 0.00 0.00 1.10 1.12 1.35 0.00 -
P/NAPS 0.71 0.87 0.80 0.01 1.07 0.89 0.79 -6.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 15/05/15 13/02/15 26/11/14 20/08/14 27/05/14 26/02/14 -
Price 0.645 0.71 0.73 0.825 0.93 1.04 0.60 -
P/RPS 1.20 3.09 3.76 4.48 4.66 6.04 3.86 -54.20%
P/EPS 9.02 47.66 428.78 66.11 47.96 61.63 33.71 -58.57%
EY 11.09 2.10 0.23 1.51 2.09 1.62 2.97 141.26%
DY 0.00 0.00 0.00 1.21 1.08 0.96 0.00 -
P/NAPS 0.71 0.85 0.88 0.01 1.12 1.25 0.71 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