[BERTAM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.06%
YoY- -40.18%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 88,764 15,154 40,140 25,950 17,547 7,745 32,104 97.36%
PBT 22,692 4,812 2,000 2,424 2,172 604 4,785 183.07%
Tax -6,724 -1,730 -1,649 -785 -646 -249 -1,156 224.47%
NP 15,968 3,082 351 1,639 1,526 355 3,629 169.24%
-
NP to SH 15,968 3,084 352 1,638 1,530 356 3,680 166.74%
-
Tax Rate 29.63% 35.95% 82.45% 32.38% 29.74% 41.23% 24.16% -
Total Cost 72,796 12,072 39,789 24,311 16,021 7,390 28,475 87.28%
-
Net Worth 188,223 173,675 171,607 17,160,748 171,607 171,607 173,675 5.52%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 188,223 173,675 171,607 17,160,748 171,607 171,607 173,675 5.52%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 17.99% 20.34% 0.87% 6.32% 8.70% 4.58% 11.30% -
ROE 8.48% 1.78% 0.21% 0.01% 0.89% 0.21% 2.12% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.91 7.33 19.41 12.55 8.49 3.75 15.53 97.27%
EPS 7.72 1.49 0.17 0.79 0.74 0.17 1.78 166.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.84 0.83 83.00 0.83 0.83 0.84 5.49%
Adjusted Per Share Value based on latest NOSH - 206,756
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.35 3.13 8.30 5.36 3.63 1.60 6.64 97.29%
EPS 3.30 0.64 0.07 0.34 0.32 0.07 0.76 166.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.389 0.359 0.3547 35.4703 0.3547 0.3547 0.359 5.51%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.65 0.73 0.66 0.91 0.89 0.74 0.66 -
P/RPS 1.51 9.96 3.40 7.25 10.49 19.75 4.25 -49.93%
P/EPS 8.42 48.94 387.67 114.86 120.27 429.77 37.08 -62.88%
EY 11.88 2.04 0.26 0.87 0.83 0.23 2.70 169.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 0.80 0.01 1.07 0.89 0.79 -6.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 15/05/15 13/02/15 26/11/14 20/08/14 27/05/14 26/02/14 -
Price 0.645 0.71 0.73 0.825 0.93 1.04 0.60 -
P/RPS 1.50 9.69 3.76 6.57 10.96 27.76 3.86 -46.84%
P/EPS 8.35 47.60 428.78 104.14 125.68 604.01 33.71 -60.65%
EY 11.97 2.10 0.23 0.96 0.80 0.17 2.97 153.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.85 0.88 0.01 1.12 1.25 0.71 0.00%

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