[BERTAM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 24.15%
YoY- -22.84%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 8,504 4,267 41,301 30,300 26,503 17,716 72,309 -76.02%
PBT 1,627 660 15,206 9,452 7,453 5,139 19,965 -81.23%
Tax -428 -115 -3,515 -2,219 -1,615 -1,357 -5,802 -82.43%
NP 1,199 545 11,691 7,233 5,838 3,782 14,163 -80.74%
-
NP to SH 1,216 547 10,597 6,545 5,272 3,403 12,627 -79.02%
-
Tax Rate 26.31% 17.42% 23.12% 23.48% 21.67% 26.41% 29.06% -
Total Cost 7,305 3,722 29,610 23,067 20,665 13,934 58,146 -74.94%
-
Net Worth 169,539 169,539 170,263 169,539 169,539 167,472 163,275 2.54%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,135 4,135 - - 2,066 -
Div Payout % - - 39.02% 63.18% - - 16.37% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 169,539 169,539 170,263 169,539 169,539 167,472 163,275 2.54%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,677 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.10% 12.77% 28.31% 23.87% 22.03% 21.35% 19.59% -
ROE 0.72% 0.32% 6.22% 3.86% 3.11% 2.03% 7.73% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.11 2.06 19.98 14.65 12.82 8.57 34.99 -76.04%
EPS 0.59 0.26 5.13 3.17 2.55 1.65 6.11 -78.98%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 1.00 -
NAPS 0.82 0.82 0.8235 0.82 0.82 0.81 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 206,756
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.76 0.88 8.54 6.26 5.48 3.66 14.95 -76.01%
EPS 0.25 0.11 2.19 1.35 1.09 0.70 2.61 -79.09%
DPS 0.00 0.00 0.85 0.85 0.00 0.00 0.43 -
NAPS 0.3504 0.3504 0.3519 0.3504 0.3504 0.3462 0.3375 2.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.605 0.64 0.58 0.57 0.71 0.82 0.50 -
P/RPS 14.71 31.01 2.90 3.89 5.54 9.57 1.43 373.66%
P/EPS 102.87 241.91 11.32 18.01 27.84 49.82 8.18 441.61%
EY 0.97 0.41 8.84 5.55 3.59 2.01 12.22 -81.55%
DY 0.00 0.00 3.45 3.51 0.00 0.00 2.00 -
P/NAPS 0.74 0.78 0.70 0.70 0.87 1.01 0.63 11.33%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 22/05/13 26/02/13 20/11/12 14/08/12 23/05/12 23/02/12 -
Price 0.695 0.715 0.59 0.59 0.71 0.64 0.89 -
P/RPS 16.90 34.65 2.95 4.03 5.54 7.47 2.54 254.16%
P/EPS 118.17 270.26 11.51 18.64 27.84 38.88 14.57 304.19%
EY 0.85 0.37 8.69 5.37 3.59 2.57 6.86 -75.17%
DY 0.00 0.00 3.39 3.39 0.00 0.00 1.12 -
P/NAPS 0.85 0.87 0.72 0.72 0.87 0.79 1.13 -17.30%

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