[BERTAM] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -204.42%
YoY- -159.11%
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 50,684 52,696 63,711 61,849 63,578 55,408 35,268 27.37%
PBT 1,294 2,136 -6,596 -530 1,164 1,976 -4,798 -
Tax -894 -1,852 -843 -446 -228 -728 -618 27.93%
NP 400 284 -7,439 -977 936 1,248 -5,416 -
-
NP to SH 400 284 -7,439 -977 936 1,248 -5,416 -
-
Tax Rate 69.09% 86.70% - - 19.59% 36.84% - -
Total Cost 50,284 52,412 71,150 62,826 62,642 54,160 40,684 15.18%
-
Net Worth 135,999 160,933 139,437 146,599 148,539 142,350 65,286 63.18%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 135,999 160,933 139,437 146,599 148,539 142,350 65,286 63.18%
NOSH 199,999 236,666 205,055 203,611 203,478 195,000 91,952 67.95%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.79% 0.54% -11.68% -1.58% 1.47% 2.25% -15.36% -
ROE 0.29% 0.18% -5.33% -0.67% 0.63% 0.88% -8.30% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.34 22.27 31.07 30.38 31.25 28.41 38.35 -24.15%
EPS 0.20 0.12 -3.60 -0.48 0.46 0.64 -5.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.68 0.72 0.73 0.73 0.71 -2.83%
Adjusted Per Share Value based on latest NOSH - 207,068
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.48 10.89 13.17 12.78 13.14 11.45 7.29 27.40%
EPS 0.08 0.06 -1.54 -0.20 0.19 0.26 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2811 0.3326 0.2882 0.303 0.307 0.2942 0.1349 63.21%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.31 0.37 0.43 0.49 0.41 0.40 0.40 -
P/RPS 1.22 1.66 1.38 1.61 1.31 1.41 1.04 11.23%
P/EPS 155.00 308.33 -11.85 -102.08 89.13 62.50 -6.79 -
EY 0.65 0.32 -8.44 -0.98 1.12 1.60 -14.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.63 0.68 0.56 0.55 0.56 -12.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 16/08/04 12/05/04 27/02/04 20/11/03 28/08/03 28/05/03 27/02/03 -
Price 0.32 0.34 0.41 0.49 0.52 0.40 0.42 -
P/RPS 1.26 1.53 1.32 1.61 1.66 1.41 1.10 9.48%
P/EPS 160.00 283.33 -11.30 -102.08 113.04 62.50 -7.13 -
EY 0.63 0.35 -8.85 -0.98 0.88 1.60 -14.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.60 0.68 0.71 0.55 0.59 -14.07%

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