[BERTAM] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 40.85%
YoY- -57.26%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 39,108 49,399 49,570 50,684 52,696 63,711 61,849 -26.30%
PBT 2,032 452 1,060 1,294 2,136 -6,596 -530 -
Tax -1,184 17 -740 -894 -1,852 -843 -446 91.61%
NP 848 469 320 400 284 -7,439 -977 -
-
NP to SH 848 469 320 400 284 -7,439 -977 -
-
Tax Rate 58.27% -3.76% 69.81% 69.09% 86.70% - - -
Total Cost 38,260 48,930 49,250 50,284 52,412 71,150 62,826 -28.13%
-
Net Worth 144,159 138,176 136,000 135,999 160,933 139,437 146,599 -1.11%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 144,159 138,176 136,000 135,999 160,933 139,437 146,599 -1.11%
NOSH 211,999 203,200 200,000 199,999 236,666 205,055 203,611 2.72%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.17% 0.95% 0.65% 0.79% 0.54% -11.68% -1.58% -
ROE 0.59% 0.34% 0.24% 0.29% 0.18% -5.33% -0.67% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 18.45 24.31 24.79 25.34 22.27 31.07 30.38 -28.26%
EPS 0.40 0.23 0.16 0.20 0.12 -3.60 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.68 0.68 0.68 0.68 0.72 -3.73%
Adjusted Per Share Value based on latest NOSH - 215,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.08 10.21 10.25 10.48 10.89 13.17 12.78 -26.31%
EPS 0.18 0.10 0.07 0.08 0.06 -1.54 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.298 0.2856 0.2811 0.2811 0.3326 0.2882 0.303 -1.10%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.26 0.30 0.31 0.31 0.37 0.43 0.49 -
P/RPS 1.41 1.23 1.25 1.22 1.66 1.38 1.61 -8.45%
P/EPS 65.00 129.98 193.75 155.00 308.33 -11.85 -102.08 -
EY 1.54 0.77 0.52 0.65 0.32 -8.44 -0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.46 0.46 0.54 0.63 0.68 -32.13%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 23/02/05 23/11/04 16/08/04 12/05/04 27/02/04 20/11/03 -
Price 0.23 0.28 0.31 0.32 0.34 0.41 0.49 -
P/RPS 1.25 1.15 1.25 1.26 1.53 1.32 1.61 -15.51%
P/EPS 57.50 121.31 193.75 160.00 283.33 -11.30 -102.08 -
EY 1.74 0.82 0.52 0.63 0.35 -8.85 -0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.46 0.47 0.50 0.60 0.68 -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