[BERTAM] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 145.0%
YoY- 737.08%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 23,899 10,618 64,012 51,726 34,325 9,777 49,399 -38.45%
PBT 804 509 5,825 3,516 1,828 508 452 46.96%
Tax -255 -253 -1,535 -1,507 -1,008 -296 17 -
NP 549 256 4,290 2,009 820 212 469 11.10%
-
NP to SH 549 256 4,290 2,009 820 212 469 11.10%
-
Tax Rate 31.72% 49.71% 26.35% 42.86% 55.14% 58.27% -3.76% -
Total Cost 23,350 10,362 59,722 49,717 33,505 9,565 48,930 -39.01%
-
Net Worth 145,696 149,333 145,117 142,908 139,399 144,159 138,176 3.60%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 145,696 149,333 145,117 142,908 139,399 144,159 138,176 3.60%
NOSH 211,153 213,333 207,311 207,113 204,999 211,999 203,200 2.59%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.30% 2.41% 6.70% 3.88% 2.39% 2.17% 0.95% -
ROE 0.38% 0.17% 2.96% 1.41% 0.59% 0.15% 0.34% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.32 4.98 30.88 24.97 16.74 4.61 24.31 -40.00%
EPS 0.26 0.12 2.07 0.97 0.40 0.10 0.23 8.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.70 0.69 0.68 0.68 0.68 0.98%
Adjusted Per Share Value based on latest NOSH - 208,596
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.94 2.19 13.23 10.69 7.09 2.02 10.21 -38.45%
EPS 0.11 0.05 0.89 0.42 0.17 0.04 0.10 6.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3011 0.3087 0.30 0.2954 0.2881 0.298 0.2856 3.59%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.26 0.26 0.21 0.25 0.23 0.26 0.30 -
P/RPS 2.30 5.22 0.68 1.00 1.37 5.64 1.23 51.95%
P/EPS 100.00 216.67 10.15 25.77 57.50 260.00 129.98 -16.07%
EY 1.00 0.46 9.85 3.88 1.74 0.38 0.77 19.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.30 0.36 0.34 0.38 0.44 -9.33%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 24/05/06 20/02/06 25/11/05 30/08/05 25/05/05 23/02/05 -
Price 0.23 0.29 0.25 0.23 0.25 0.23 0.28 -
P/RPS 2.03 5.83 0.81 0.92 1.49 4.99 1.15 46.21%
P/EPS 88.46 241.67 12.08 23.71 62.50 230.00 121.31 -19.03%
EY 1.13 0.41 8.28 4.22 1.60 0.43 0.82 23.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.36 0.33 0.37 0.34 0.41 -13.50%

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