[BERTAM] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -51.91%
YoY- -86.86%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 21,853 11,669 33,590 30,617 23,899 10,618 64,012 -51.24%
PBT 300 87 -9,811 637 804 509 5,825 -86.23%
Tax 0 0 1,220 -373 -255 -253 -1,535 -
NP 300 87 -8,591 264 549 256 4,290 -83.10%
-
NP to SH 300 87 -8,591 264 549 256 4,290 -83.10%
-
Tax Rate 0.00% 0.00% - 58.56% 31.72% 49.71% 26.35% -
Total Cost 21,553 11,582 42,181 30,353 23,350 10,362 59,722 -49.40%
-
Net Worth 139,285 141,374 134,234 151,800 145,696 149,333 145,117 -2.70%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,065 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 139,285 141,374 134,234 151,800 145,696 149,333 145,117 -2.70%
NOSH 214,285 217,500 206,514 220,000 211,153 213,333 207,311 2.23%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.37% 0.75% -25.58% 0.86% 2.30% 2.41% 6.70% -
ROE 0.22% 0.06% -6.40% 0.17% 0.38% 0.17% 2.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.20 5.37 16.27 13.92 11.32 4.98 30.88 -52.31%
EPS 0.14 0.04 -4.16 0.12 0.26 0.12 2.07 -83.48%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.65 0.69 0.69 0.70 0.70 -4.83%
Adjusted Per Share Value based on latest NOSH - 203,571
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.52 2.41 6.94 6.33 4.94 2.19 13.23 -51.22%
EPS 0.06 0.02 -1.78 0.05 0.11 0.05 0.89 -83.51%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.2879 0.2922 0.2775 0.3138 0.3011 0.3087 0.30 -2.71%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.38 0.33 0.23 0.22 0.26 0.26 0.21 -
P/RPS 3.73 6.15 1.41 1.58 2.30 5.22 0.68 211.99%
P/EPS 271.43 825.00 -5.53 183.33 100.00 216.67 10.15 799.65%
EY 0.37 0.12 -18.09 0.55 1.00 0.46 9.85 -88.85%
DY 0.00 0.00 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.35 0.32 0.38 0.37 0.30 55.38%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 30/05/07 27/02/07 22/11/06 21/08/06 24/05/06 20/02/06 -
Price 0.34 0.31 0.34 0.25 0.23 0.29 0.25 -
P/RPS 3.33 5.78 2.09 1.80 2.03 5.83 0.81 157.29%
P/EPS 242.86 775.00 -8.17 208.33 88.46 241.67 12.08 643.44%
EY 0.41 0.13 -12.24 0.48 1.13 0.41 8.28 -86.58%
DY 0.00 0.00 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.52 0.36 0.33 0.41 0.36 27.86%

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