[BERTAM] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.15%
YoY- -76.93%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 30,980 32,104 26,612 17,008 17,068 41,301 40,400 -16.23%
PBT 2,416 4,785 4,806 3,254 2,640 15,206 12,602 -66.78%
Tax -996 -1,156 -1,178 -856 -460 -3,515 -2,958 -51.63%
NP 1,420 3,629 3,628 2,398 2,180 11,691 9,644 -72.14%
-
NP to SH 1,424 3,680 3,650 2,432 2,188 10,597 8,726 -70.17%
-
Tax Rate 41.23% 24.16% 24.51% 26.31% 17.42% 23.12% 23.47% -
Total Cost 29,560 28,475 22,984 14,610 14,888 29,610 30,756 -2.61%
-
Net Worth 171,607 173,675 171,607 169,539 169,539 170,263 169,539 0.81%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 4,135 5,513 -
Div Payout % - - - - - 39.02% 63.18% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 171,607 173,675 171,607 169,539 169,539 170,263 169,539 0.81%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.58% 11.30% 13.63% 14.10% 12.77% 28.31% 23.87% -
ROE 0.83% 2.12% 2.13% 1.43% 1.29% 6.22% 5.15% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.98 15.53 12.87 8.23 8.26 19.98 19.54 -16.24%
EPS 0.68 1.78 1.76 1.18 1.04 5.13 4.23 -70.46%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.67 -
NAPS 0.83 0.84 0.83 0.82 0.82 0.8235 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 206,756
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.40 6.64 5.50 3.52 3.53 8.54 8.35 -16.26%
EPS 0.29 0.76 0.75 0.50 0.45 2.19 1.80 -70.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.85 1.14 -
NAPS 0.3547 0.359 0.3547 0.3504 0.3504 0.3519 0.3504 0.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.74 0.66 0.715 0.605 0.64 0.58 0.57 -
P/RPS 4.94 4.25 5.56 7.35 7.75 2.90 2.92 42.02%
P/EPS 107.44 37.08 40.49 51.43 60.48 11.32 13.50 299.12%
EY 0.93 2.70 2.47 1.94 1.65 8.84 7.40 -74.94%
DY 0.00 0.00 0.00 0.00 0.00 3.45 4.68 -
P/NAPS 0.89 0.79 0.86 0.74 0.78 0.70 0.70 17.37%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 26/02/14 27/11/13 26/08/13 22/05/13 26/02/13 20/11/12 -
Price 1.04 0.60 0.60 0.695 0.715 0.59 0.59 -
P/RPS 6.94 3.86 4.66 8.45 8.66 2.95 3.02 74.22%
P/EPS 151.00 33.71 33.98 59.09 67.56 11.51 13.98 389.33%
EY 0.66 2.97 2.94 1.69 1.48 8.69 7.15 -79.60%
DY 0.00 0.00 0.00 0.00 0.00 3.39 4.52 -
P/NAPS 1.25 0.71 0.72 0.85 0.87 0.72 0.72 44.49%

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