[BERTAM] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -61.3%
YoY- -34.92%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 40,140 34,600 35,094 30,980 32,104 26,612 17,008 76.98%
PBT 2,000 3,232 4,344 2,416 4,785 4,806 3,254 -27.64%
Tax -1,649 -1,046 -1,292 -996 -1,156 -1,178 -856 54.63%
NP 351 2,185 3,052 1,420 3,629 3,628 2,398 -72.12%
-
NP to SH 352 2,184 3,060 1,424 3,680 3,650 2,432 -72.33%
-
Tax Rate 82.45% 32.36% 29.74% 41.23% 24.16% 24.51% 26.31% -
Total Cost 39,789 32,414 32,042 29,560 28,475 22,984 14,610 94.66%
-
Net Worth 171,607 17,160,748 171,607 171,607 173,675 171,607 169,539 0.80%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 171,607 17,160,748 171,607 171,607 173,675 171,607 169,539 0.80%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.87% 6.32% 8.70% 4.58% 11.30% 13.63% 14.10% -
ROE 0.21% 0.01% 1.78% 0.83% 2.12% 2.13% 1.43% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.41 16.73 16.97 14.98 15.53 12.87 8.23 76.90%
EPS 0.17 1.05 1.48 0.68 1.78 1.76 1.18 -72.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 83.00 0.83 0.83 0.84 0.83 0.82 0.80%
Adjusted Per Share Value based on latest NOSH - 206,756
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.30 7.15 7.25 6.40 6.64 5.50 3.52 76.87%
EPS 0.07 0.45 0.63 0.29 0.76 0.75 0.50 -72.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3547 35.4703 0.3547 0.3547 0.359 0.3547 0.3504 0.81%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.66 0.91 0.89 0.74 0.66 0.715 0.605 -
P/RPS 3.40 5.44 5.24 4.94 4.25 5.56 7.35 -40.10%
P/EPS 387.67 86.15 60.13 107.44 37.08 40.49 51.43 283.02%
EY 0.26 1.16 1.66 0.93 2.70 2.47 1.94 -73.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.01 1.07 0.89 0.79 0.86 0.74 5.31%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 26/11/14 20/08/14 27/05/14 26/02/14 27/11/13 26/08/13 -
Price 0.73 0.825 0.93 1.04 0.60 0.60 0.695 -
P/RPS 3.76 4.93 5.48 6.94 3.86 4.66 8.45 -41.62%
P/EPS 428.78 78.10 62.84 151.00 33.71 33.98 59.09 273.46%
EY 0.23 1.28 1.59 0.66 2.97 2.94 1.69 -73.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.01 1.12 1.25 0.71 0.72 0.85 2.33%

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