[BERTAM] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 50.0%
YoY- 115.12%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 13,174 63,711 46,387 31,789 13,852 35,268 55,220 -61.50%
PBT 534 -6,596 -398 582 494 -4,798 3,281 -70.15%
Tax -463 -843 -335 -114 -182 -618 -6,451 -82.70%
NP 71 -7,439 -733 468 312 -5,416 -3,170 -
-
NP to SH 71 -7,439 -733 468 312 -5,416 1,240 -85.11%
-
Tax Rate 86.70% - - 19.59% 36.84% - 196.62% -
Total Cost 13,103 71,150 47,120 31,321 13,540 40,684 58,390 -63.03%
-
Net Worth 160,933 139,437 146,599 148,539 142,350 65,286 16,028 364.76%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 160,933 139,437 146,599 148,539 142,350 65,286 16,028 364.76%
NOSH 236,666 205,055 203,611 203,478 195,000 91,952 22,262 382.78%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.54% -11.68% -1.58% 1.47% 2.25% -15.36% -5.74% -
ROE 0.04% -5.33% -0.50% 0.32% 0.22% -8.30% 7.74% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.57 31.07 22.78 15.62 7.10 38.35 248.04 -92.02%
EPS 0.03 -3.60 -0.36 0.23 0.16 -5.89 -5.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.72 0.73 0.73 0.71 0.72 -3.73%
Adjusted Per Share Value based on latest NOSH - 222,857
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.72 13.17 9.59 6.57 2.86 7.29 11.41 -61.52%
EPS 0.01 -1.54 -0.15 0.10 0.06 -1.12 0.26 -88.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3326 0.2882 0.303 0.307 0.2942 0.1349 0.0331 365.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.37 0.43 0.49 0.41 0.40 0.40 0.81 -
P/RPS 6.65 1.38 2.15 2.62 5.63 1.04 0.33 639.17%
P/EPS 1,233.33 -11.85 -136.11 178.26 250.00 -6.79 14.54 1825.32%
EY 0.08 -8.44 -0.73 0.56 0.40 -14.72 6.88 -94.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.68 0.56 0.55 0.56 1.13 -38.84%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 12/05/04 27/02/04 20/11/03 28/08/03 28/05/03 27/02/03 16/01/03 -
Price 0.34 0.41 0.49 0.52 0.40 0.42 0.46 -
P/RPS 6.11 1.32 2.15 3.33 5.63 1.10 0.19 909.11%
P/EPS 1,133.33 -11.30 -136.11 226.09 250.00 -7.13 8.26 2552.26%
EY 0.09 -8.85 -0.73 0.44 0.40 -14.02 12.11 -96.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.68 0.71 0.55 0.59 0.64 -15.16%

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