[BERTAM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 125.16%
YoY- -58.17%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 17,547 7,745 32,104 19,959 8,504 4,267 41,301 -43.57%
PBT 2,172 604 4,785 3,605 1,627 660 15,206 -72.77%
Tax -646 -249 -1,156 -884 -428 -115 -3,515 -67.77%
NP 1,526 355 3,629 2,721 1,199 545 11,691 -74.36%
-
NP to SH 1,530 356 3,680 2,738 1,216 547 10,597 -72.57%
-
Tax Rate 29.74% 41.23% 24.16% 24.52% 26.31% 17.42% 23.12% -
Total Cost 16,021 7,390 28,475 17,238 7,305 3,722 29,610 -33.67%
-
Net Worth 171,607 171,607 173,675 171,607 169,539 169,539 170,263 0.52%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 4,135 -
Div Payout % - - - - - - 39.02% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 171,607 171,607 173,675 171,607 169,539 169,539 170,263 0.52%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.70% 4.58% 11.30% 13.63% 14.10% 12.77% 28.31% -
ROE 0.89% 0.21% 2.12% 1.60% 0.72% 0.32% 6.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.49 3.75 15.53 9.65 4.11 2.06 19.98 -43.56%
EPS 0.74 0.17 1.78 1.32 0.59 0.26 5.13 -72.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.83 0.83 0.84 0.83 0.82 0.82 0.8235 0.52%
Adjusted Per Share Value based on latest NOSH - 206,756
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.63 1.60 6.64 4.13 1.76 0.88 8.54 -43.55%
EPS 0.32 0.07 0.76 0.57 0.25 0.11 2.19 -72.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.3547 0.3547 0.359 0.3547 0.3504 0.3504 0.3519 0.53%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.89 0.74 0.66 0.715 0.605 0.64 0.58 -
P/RPS 10.49 19.75 4.25 7.41 14.71 31.01 2.90 136.19%
P/EPS 120.27 429.77 37.08 53.99 102.87 241.91 11.32 385.38%
EY 0.83 0.23 2.70 1.85 0.97 0.41 8.84 -79.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 1.07 0.89 0.79 0.86 0.74 0.78 0.70 32.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 27/05/14 26/02/14 27/11/13 26/08/13 22/05/13 26/02/13 -
Price 0.93 1.04 0.60 0.60 0.695 0.715 0.59 -
P/RPS 10.96 27.76 3.86 6.22 16.90 34.65 2.95 140.45%
P/EPS 125.68 604.01 33.71 45.31 118.17 270.26 11.51 394.34%
EY 0.80 0.17 2.97 2.21 0.85 0.37 8.69 -79.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.39 -
P/NAPS 1.12 1.25 0.71 0.72 0.85 0.87 0.72 34.36%

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