[BERTAM] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -83.88%
YoY- -90.43%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 163,444 177,528 60,616 40,140 34,600 35,094 30,980 202.75%
PBT 30,664 45,384 19,248 2,000 3,232 4,344 2,416 443.27%
Tax -8,354 -13,448 -6,920 -1,649 -1,046 -1,292 -996 312.28%
NP 22,309 31,936 12,328 351 2,185 3,052 1,420 526.22%
-
NP to SH 22,309 31,936 12,336 352 2,184 3,060 1,424 525.05%
-
Tax Rate 27.24% 29.63% 35.95% 82.45% 32.36% 29.74% 41.23% -
Total Cost 141,134 145,592 48,288 39,789 32,414 32,042 29,560 183.27%
-
Net Worth 188,147 188,223 173,675 171,607 17,160,748 171,607 171,607 6.32%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 188,147 188,223 173,675 171,607 17,160,748 171,607 171,607 6.32%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.65% 17.99% 20.34% 0.87% 6.32% 8.70% 4.58% -
ROE 11.86% 16.97% 7.10% 0.21% 0.01% 1.78% 0.83% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 79.05 85.83 29.32 19.41 16.73 16.97 14.98 202.79%
EPS 10.79 15.44 5.96 0.17 1.05 1.48 0.68 530.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.84 0.83 83.00 0.83 0.83 6.32%
Adjusted Per Share Value based on latest NOSH - 206,756
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 33.78 36.69 12.53 8.30 7.15 7.25 6.40 202.84%
EPS 4.61 6.60 2.55 0.07 0.45 0.63 0.29 531.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3889 0.389 0.359 0.3547 35.4703 0.3547 0.3547 6.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.58 0.65 0.73 0.66 0.91 0.89 0.74 -
P/RPS 0.73 0.76 2.49 3.40 5.44 5.24 4.94 -72.01%
P/EPS 5.38 4.21 12.24 387.67 86.15 60.13 107.44 -86.38%
EY 18.60 23.75 8.17 0.26 1.16 1.66 0.93 635.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.87 0.80 0.01 1.07 0.89 -19.71%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 19/08/15 15/05/15 13/02/15 26/11/14 20/08/14 27/05/14 -
Price 0.55 0.645 0.71 0.73 0.825 0.93 1.04 -
P/RPS 0.70 0.75 2.42 3.76 4.93 5.48 6.94 -78.30%
P/EPS 5.10 4.18 11.90 428.78 78.10 62.84 151.00 -89.52%
EY 19.62 23.94 8.40 0.23 1.28 1.59 0.66 857.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 0.85 0.88 0.01 1.12 1.25 -38.66%

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