[BERTAM] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 63.33%
YoY- 737.08%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 47,798 42,472 64,012 68,968 68,650 39,108 49,399 -2.17%
PBT 1,608 2,036 5,825 4,688 3,656 2,032 452 133.58%
Tax -510 -1,012 -1,535 -2,009 -2,016 -1,184 17 -
NP 1,098 1,024 4,290 2,678 1,640 848 469 76.58%
-
NP to SH 1,098 1,024 4,290 2,678 1,640 848 469 76.58%
-
Tax Rate 31.72% 49.71% 26.35% 42.85% 55.14% 58.27% -3.76% -
Total Cost 46,700 41,448 59,722 66,289 67,010 38,260 48,930 -3.07%
-
Net Worth 145,696 149,333 145,117 142,908 139,399 144,159 138,176 3.60%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 145,696 149,333 145,117 142,908 139,399 144,159 138,176 3.60%
NOSH 211,153 213,333 207,311 207,113 204,999 211,999 203,200 2.59%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.30% 2.41% 6.70% 3.88% 2.39% 2.17% 0.95% -
ROE 0.75% 0.69% 2.96% 1.87% 1.18% 0.59% 0.34% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.64 19.91 30.88 33.30 33.49 18.45 24.31 -4.64%
EPS 0.52 0.48 2.07 1.29 0.80 0.40 0.23 72.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.70 0.69 0.68 0.68 0.68 0.98%
Adjusted Per Share Value based on latest NOSH - 208,596
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.88 8.78 13.23 14.26 14.19 8.08 10.21 -2.17%
EPS 0.23 0.21 0.89 0.55 0.34 0.18 0.10 74.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3011 0.3087 0.30 0.2954 0.2881 0.298 0.2856 3.59%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.26 0.26 0.21 0.25 0.23 0.26 0.30 -
P/RPS 1.15 1.31 0.68 0.75 0.69 1.41 1.23 -4.39%
P/EPS 50.00 54.17 10.15 19.33 28.75 65.00 129.98 -47.19%
EY 2.00 1.85 9.85 5.17 3.48 1.54 0.77 89.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.30 0.36 0.34 0.38 0.44 -9.33%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 24/05/06 20/02/06 25/11/05 30/08/05 25/05/05 23/02/05 -
Price 0.23 0.29 0.25 0.23 0.25 0.23 0.28 -
P/RPS 1.02 1.46 0.81 0.69 0.75 1.25 1.15 -7.70%
P/EPS 44.23 60.42 12.08 17.78 31.25 57.50 121.31 -49.05%
EY 2.26 1.66 8.28 5.62 3.20 1.74 0.82 96.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.36 0.33 0.37 0.34 0.41 -13.50%

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