[BERTAM] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 3404.55%
YoY- 766.29%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 131,026 163,444 177,528 60,616 40,140 34,600 35,094 140.09%
PBT 18,040 30,664 45,384 19,248 2,000 3,232 4,344 157.69%
Tax -5,323 -8,354 -13,448 -6,920 -1,649 -1,046 -1,292 156.33%
NP 12,717 22,309 31,936 12,328 351 2,185 3,052 158.26%
-
NP to SH 12,717 22,309 31,936 12,336 352 2,184 3,060 157.81%
-
Tax Rate 29.51% 27.24% 29.63% 35.95% 82.45% 32.36% 29.74% -
Total Cost 118,309 141,134 145,592 48,288 39,789 32,414 32,042 138.32%
-
Net Worth 184,034 188,147 188,223 173,675 171,607 17,160,748 171,607 4.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 184,034 188,147 188,223 173,675 171,607 17,160,748 171,607 4.75%
NOSH 206,780 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.71% 13.65% 17.99% 20.34% 0.87% 6.32% 8.70% -
ROE 6.91% 11.86% 16.97% 7.10% 0.21% 0.01% 1.78% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 63.36 79.05 85.83 29.32 19.41 16.73 16.97 140.09%
EPS 6.15 10.79 15.44 5.96 0.17 1.05 1.48 157.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.91 0.91 0.84 0.83 83.00 0.83 4.74%
Adjusted Per Share Value based on latest NOSH - 206,756
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 27.08 33.78 36.69 12.53 8.30 7.15 7.25 140.15%
EPS 2.63 4.61 6.60 2.55 0.07 0.45 0.63 158.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3804 0.3889 0.389 0.359 0.3547 35.4703 0.3547 4.76%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.51 0.58 0.65 0.73 0.66 0.91 0.89 -
P/RPS 0.80 0.73 0.76 2.49 3.40 5.44 5.24 -71.33%
P/EPS 8.29 5.38 4.21 12.24 387.67 86.15 60.13 -73.21%
EY 12.06 18.60 23.75 8.17 0.26 1.16 1.66 273.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.71 0.87 0.80 0.01 1.07 -34.21%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 19/08/15 15/05/15 13/02/15 26/11/14 20/08/14 -
Price 0.50 0.55 0.645 0.71 0.73 0.825 0.93 -
P/RPS 0.79 0.70 0.75 2.42 3.76 4.93 5.48 -72.40%
P/EPS 8.13 5.10 4.18 11.90 428.78 78.10 62.84 -74.32%
EY 12.30 19.62 23.94 8.40 0.23 1.28 1.59 289.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.71 0.85 0.88 0.01 1.12 -36.92%

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