[BERTAM] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1562.31%
YoY- 103.32%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 73,488 60,274 50,402 48,844 23,288 39,760 38,145 54.89%
PBT 17,536 17,388 7,428 5,676 184 4,188 2,966 227.32%
Tax -3,784 -2,118 -1,846 -1,998 -1,212 26 -908 159.19%
NP 13,752 15,270 5,581 3,678 -1,028 4,214 2,058 255.18%
-
NP to SH 12,616 14,810 5,573 3,802 -260 4,269 2,012 240.41%
-
Tax Rate 21.58% 12.18% 24.85% 35.20% 658.70% -0.62% 30.61% -
Total Cost 59,736 45,004 44,821 45,166 24,316 35,546 36,086 39.97%
-
Net Worth 156,669 153,191 144,851 142,574 147,333 140,942 140,564 7.50%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 3,105 4,138 - - 2,715 - -
Div Payout % - 20.97% 74.26% - - 63.60% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 156,669 153,191 144,851 142,574 147,333 140,942 140,564 7.50%
NOSH 206,143 207,015 206,930 206,630 216,666 207,268 206,712 -0.18%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.71% 25.33% 11.07% 7.53% -4.41% 10.60% 5.40% -
ROE 8.05% 9.67% 3.85% 2.67% -0.18% 3.03% 1.43% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 35.65 29.12 24.36 23.64 10.75 19.18 18.45 55.19%
EPS 6.12 7.16 2.69 1.84 -0.12 2.06 0.97 241.82%
DPS 0.00 1.50 2.00 0.00 0.00 1.31 0.00 -
NAPS 0.76 0.74 0.70 0.69 0.68 0.68 0.68 7.70%
Adjusted Per Share Value based on latest NOSH - 206,947
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.19 12.46 10.42 10.10 4.81 8.22 7.88 54.95%
EPS 2.61 3.06 1.15 0.79 -0.05 0.88 0.42 238.38%
DPS 0.00 0.64 0.86 0.00 0.00 0.56 0.00 -
NAPS 0.3238 0.3166 0.2994 0.2947 0.3045 0.2913 0.2905 7.51%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.73 0.65 0.42 0.27 0.26 0.25 0.26 -
P/RPS 2.05 2.23 1.72 1.14 2.42 1.30 1.41 28.36%
P/EPS 11.93 9.09 15.59 14.67 -216.67 12.14 26.71 -41.59%
EY 8.38 11.01 6.41 6.81 -0.46 8.24 3.74 71.31%
DY 0.00 2.31 4.76 0.00 0.00 5.24 0.00 -
P/NAPS 0.96 0.88 0.60 0.39 0.38 0.37 0.38 85.59%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 25/02/11 26/11/10 26/08/10 26/05/10 12/03/10 26/11/09 -
Price 0.93 0.69 0.53 0.36 0.26 0.27 0.25 -
P/RPS 2.61 2.37 2.18 1.52 2.42 1.41 1.35 55.25%
P/EPS 15.20 9.64 19.68 19.57 -216.67 13.11 25.68 -29.52%
EY 6.58 10.37 5.08 5.11 -0.46 7.63 3.89 42.01%
DY 0.00 2.17 3.77 0.00 0.00 4.85 0.00 -
P/NAPS 1.22 0.93 0.76 0.52 0.38 0.40 0.37 121.69%

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