[BERTAM] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 95.42%
YoY- 106.3%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 52,962 33,590 64,012 49,399 63,711 35,268 10,411 31.12%
PBT 3,610 -9,811 5,825 452 -6,596 -4,798 -3,751 -
Tax 683 1,220 -1,535 17 -843 -618 -1 -
NP 4,293 -8,591 4,290 469 -7,439 -5,416 -3,752 -
-
NP to SH 4,293 -8,591 4,290 469 -7,439 -5,416 -3,752 -
-
Tax Rate -18.92% - 26.35% -3.76% - - - -
Total Cost 48,669 42,181 59,722 48,930 71,150 40,684 14,163 22.83%
-
Net Worth 138,831 134,234 145,117 138,176 139,437 65,286 -36,269 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,108 2,065 - - - - - -
Div Payout % 72.40% 0.00% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 138,831 134,234 145,117 138,176 139,437 65,286 -36,269 -
NOSH 207,211 206,514 207,311 203,200 205,055 91,952 17,866 50.42%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.11% -25.58% 6.70% 0.95% -11.68% -15.36% -36.04% -
ROE 3.09% -6.40% 2.96% 0.34% -5.33% -8.30% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 25.56 16.27 30.88 24.31 31.07 38.35 58.27 -12.82%
EPS 2.08 -4.16 2.07 0.23 -3.60 -5.89 -20.84 -
DPS 1.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.70 0.68 0.68 0.71 -2.03 -
Adjusted Per Share Value based on latest NOSH - 206,153
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 10.95 6.94 13.23 10.21 13.17 7.29 2.15 31.15%
EPS 0.89 -1.78 0.89 0.10 -1.54 -1.12 -0.78 -
DPS 0.64 0.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.287 0.2775 0.30 0.2856 0.2882 0.1349 -0.075 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.40 0.23 0.21 0.30 0.43 0.40 1.03 -
P/RPS 1.56 1.41 0.68 1.23 1.38 1.04 1.77 -2.08%
P/EPS 19.31 -5.53 10.15 129.98 -11.85 -6.79 -4.90 -
EY 5.18 -18.09 9.85 0.77 -8.44 -14.72 -20.39 -
DY 3.75 4.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.35 0.30 0.44 0.63 0.56 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 20/02/06 23/02/05 27/02/04 27/02/03 22/02/02 -
Price 0.38 0.34 0.25 0.28 0.41 0.42 1.04 -
P/RPS 1.49 2.09 0.81 1.15 1.32 1.10 1.78 -2.91%
P/EPS 18.34 -8.17 12.08 121.31 -11.30 -7.13 -4.95 -
EY 5.45 -12.24 8.28 0.82 -8.85 -14.02 -20.19 -
DY 3.95 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.36 0.41 0.60 0.59 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