[BERTAM] QoQ TTM Result on 31-Dec-2021 [#4]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 81.64%
YoY- 87.73%
Quarter Report
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 15,157 10,047 4,465 3,506 2,444 5,719 6,777 70.93%
PBT -2,072 -2,800 -3,959 -4,076 -26,344 -26,430 -40,243 -86.13%
Tax -463 -462 -829 -829 -367 -403 -36 448.08%
NP -2,535 -3,262 -4,788 -4,905 -26,711 -26,833 -40,279 -84.15%
-
NP to SH -2,535 -3,262 -4,788 -4,905 -26,711 -26,833 -40,279 -84.15%
-
Tax Rate - - - - - - - -
Total Cost 17,692 13,309 9,253 8,411 29,155 32,552 47,056 -47.87%
-
Net Worth 115,828 115,828 115,828 115,828 120,040 120,040 115,783 0.02%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 115,828 115,828 115,828 115,828 120,040 120,040 115,783 0.02%
NOSH 248,106 248,106 248,106 248,106 248,106 248,106 206,791 12.89%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -16.72% -32.47% -107.23% -139.90% -1,092.92% -469.19% -594.35% -
ROE -2.19% -2.82% -4.13% -4.23% -22.25% -22.35% -34.79% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.20 4.77 2.12 1.66 1.16 2.72 3.28 68.82%
EPS -1.20 -1.55 -2.27 -2.33 -12.68 -12.74 -19.48 -84.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.55 0.55 0.57 0.57 0.56 -1.19%
Adjusted Per Share Value based on latest NOSH - 248,106
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.70 3.11 1.38 1.09 0.76 1.77 2.10 71.01%
EPS -0.79 -1.01 -1.48 -1.52 -8.28 -8.32 -12.49 -84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3591 0.3591 0.3591 0.3591 0.3722 0.3722 0.359 0.01%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.055 0.085 0.08 0.09 0.10 0.10 0.14 -
P/RPS 0.76 1.78 3.77 5.41 8.62 3.68 4.27 -68.32%
P/EPS -4.57 -5.49 -3.52 -3.86 -0.79 -0.78 -0.72 242.42%
EY -21.89 -18.22 -28.42 -25.88 -126.83 -127.41 -139.15 -70.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.15 0.15 0.16 0.18 0.18 0.25 -45.68%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 26/08/22 30/05/22 28/02/22 25/11/21 23/09/21 31/05/21 -
Price 0.055 0.08 0.08 0.09 0.12 0.105 0.11 -
P/RPS 0.76 1.68 3.77 5.41 10.34 3.87 3.36 -62.84%
P/EPS -4.57 -5.16 -3.52 -3.86 -0.95 -0.82 -0.56 304.82%
EY -21.89 -19.36 -28.42 -25.88 -105.70 -121.35 -177.10 -75.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.15 0.15 0.16 0.21 0.18 0.20 -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