[BERTAM] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 77.9%
YoY- 30.15%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 21,516 17,041 15,342 8,276 3,506 1,506 2,260 347.35%
PBT 491 550 104 -1,084 -4,076 -2,121 -2,448 -
Tax 13,456 -1 0 0 -829 -489 -734 -
NP 13,947 549 104 -1,084 -4,905 -2,610 -3,182 -
-
NP to SH 13,949 549 104 -1,084 -4,905 -2,610 -3,182 -
-
Tax Rate -2,740.53% 0.18% 0.00% - - - - -
Total Cost 7,569 16,492 15,238 9,360 8,411 4,117 5,442 24.52%
-
Net Worth 130,570 115,828 115,828 115,828 115,828 120,040 120,040 5.74%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 130,570 115,828 115,828 115,828 115,828 120,040 120,040 5.74%
NOSH 248,106 248,106 248,106 248,106 248,106 248,106 248,106 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 64.82% 3.22% 0.68% -13.10% -139.90% -173.27% -140.80% -
ROE 10.68% 0.47% 0.09% -0.94% -4.23% -2.17% -2.65% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.22 8.09 7.28 3.93 1.66 0.72 1.07 348.32%
EPS 6.62 0.27 0.04 -0.52 -2.33 -1.24 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.55 0.55 0.55 0.55 0.57 0.57 5.74%
Adjusted Per Share Value based on latest NOSH - 248,106
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.45 3.52 3.17 1.71 0.72 0.31 0.47 345.72%
EPS 2.88 0.11 0.02 -0.22 -1.01 -0.54 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2699 0.2394 0.2394 0.2394 0.2394 0.2481 0.2481 5.75%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.065 0.055 0.085 0.08 0.09 0.10 0.10 -
P/RPS 0.64 0.68 1.17 2.04 5.41 13.98 9.32 -83.14%
P/EPS 0.98 21.09 172.12 -15.54 -3.86 -8.07 -6.62 -
EY 101.90 4.74 0.58 -6.43 -25.88 -12.40 -15.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.15 0.15 0.16 0.18 0.18 -32.34%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 26/08/22 30/05/22 28/02/22 25/11/21 23/09/21 -
Price 0.07 0.055 0.08 0.08 0.09 0.12 0.105 -
P/RPS 0.69 0.68 1.10 2.04 5.41 16.77 9.78 -82.84%
P/EPS 1.06 21.09 162.00 -15.54 -3.86 -9.68 -6.95 -
EY 94.62 4.74 0.62 -6.43 -25.88 -10.33 -14.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.15 0.15 0.16 0.21 0.18 -27.92%

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