[BERTAM] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 186.64%
YoY- 149.29%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 47,321 47,615 51,784 52,962 46,528 32,463 35,560 20.92%
PBT 3,799 4,016 3,854 3,610 -6,499 -10,392 -10,310 -
Tax -81 681 682 683 1,544 1,434 1,432 -
NP 3,718 4,697 4,536 4,293 -4,955 -8,958 -8,878 -
-
NP to SH 3,718 4,697 4,536 4,293 -4,955 -8,958 -8,878 -
-
Tax Rate 2.13% -16.96% -17.70% -18.92% - - - -
Total Cost 43,603 42,918 47,248 48,669 51,483 41,421 44,438 -1.25%
-
Net Worth 141,099 137,133 138,187 139,742 138,392 138,449 141,374 -0.12%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,128 3,128 3,128 3,128 - - - -
Div Payout % 84.15% 66.61% 68.97% 72.88% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 141,099 137,133 138,187 139,742 138,392 138,449 141,374 -0.12%
NOSH 207,499 207,777 206,250 208,571 206,555 212,999 217,500 -3.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.86% 9.86% 8.76% 8.11% -10.65% -27.59% -24.97% -
ROE 2.64% 3.43% 3.28% 3.07% -3.58% -6.47% -6.28% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.81 22.92 25.11 25.39 22.53 15.24 16.35 24.77%
EPS 1.79 2.26 2.20 2.06 -2.40 -4.21 -4.08 -
DPS 1.50 1.50 1.52 1.50 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.67 0.67 0.67 0.65 0.65 3.04%
Adjusted Per Share Value based on latest NOSH - 208,571
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.67 14.76 16.06 16.42 14.43 10.06 11.03 20.87%
EPS 1.15 1.46 1.41 1.33 -1.54 -2.78 -2.75 -
DPS 0.97 0.97 0.97 0.97 0.00 0.00 0.00 -
NAPS 0.4375 0.4252 0.4284 0.4333 0.4291 0.4293 0.4383 -0.12%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.31 0.37 0.35 0.40 0.37 0.38 0.33 -
P/RPS 1.36 1.61 1.39 1.58 1.64 2.49 2.02 -23.12%
P/EPS 17.30 16.37 15.91 19.43 -15.42 -9.04 -8.08 -
EY 5.78 6.11 6.28 5.15 -6.48 -11.07 -12.37 -
DY 4.84 4.05 4.33 3.75 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.52 0.60 0.55 0.58 0.51 -6.63%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 26/08/08 16/05/08 26/02/08 28/11/07 22/08/07 30/05/07 -
Price 0.20 0.35 0.37 0.38 0.34 0.34 0.31 -
P/RPS 0.88 1.53 1.47 1.50 1.51 2.23 1.90 -40.05%
P/EPS 11.16 15.48 16.82 18.46 -14.17 -8.08 -7.59 -
EY 8.96 6.46 5.94 5.42 -7.06 -12.37 -13.17 -
DY 7.50 4.29 4.10 3.95 0.00 0.00 0.00 -
P/NAPS 0.29 0.53 0.55 0.57 0.51 0.52 0.48 -28.46%

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