[BERTAM] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -536.77%
YoY- -44.35%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 46,387 31,789 13,852 35,268 55,220 4,343 2,444 610.26%
PBT -398 582 494 -4,798 3,281 -3,096 -1,550 -59.56%
Tax -335 -114 -182 -618 -6,451 0 0 -
NP -733 468 312 -5,416 -3,170 -3,096 -1,550 -39.27%
-
NP to SH -733 468 312 -5,416 1,240 -3,096 -1,550 -39.27%
-
Tax Rate - 19.59% 36.84% - 196.62% - - -
Total Cost 47,120 31,321 13,540 40,684 58,390 7,439 3,994 417.46%
-
Net Worth 146,599 148,539 142,350 65,286 16,028 -40,247 -36,511 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 146,599 148,539 142,350 65,286 16,028 -40,247 -36,511 -
NOSH 203,611 203,478 195,000 91,952 22,262 18,211 17,222 418.19%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.58% 1.47% 2.25% -15.36% -5.74% -71.29% -63.42% -
ROE -0.50% 0.32% 0.22% -8.30% 7.74% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 22.78 15.62 7.10 38.35 248.04 23.85 14.19 37.06%
EPS -0.36 0.23 0.16 -5.89 -5.57 -17.00 -8.61 -87.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.73 0.71 0.72 -2.21 -2.12 -
Adjusted Per Share Value based on latest NOSH - 193,706
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.59 6.57 2.86 7.29 11.41 0.90 0.51 605.86%
EPS -0.15 0.10 0.06 -1.12 0.26 -0.64 -0.32 -39.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.303 0.307 0.2942 0.1349 0.0331 -0.0832 -0.0755 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.49 0.41 0.40 0.40 0.81 0.90 0.80 -
P/RPS 2.15 2.62 5.63 1.04 0.33 3.77 5.64 -47.39%
P/EPS -136.11 178.26 250.00 -6.79 14.54 -5.29 -8.89 515.56%
EY -0.73 0.56 0.40 -14.72 6.88 -18.89 -11.25 -83.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.55 0.56 1.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 28/05/03 27/02/03 16/01/03 18/12/02 18/12/02 -
Price 0.49 0.52 0.40 0.42 0.46 0.38 0.38 -
P/RPS 2.15 3.33 5.63 1.10 0.19 1.59 2.68 -13.65%
P/EPS -136.11 226.09 250.00 -7.13 8.26 -2.24 -4.22 911.11%
EY -0.73 0.44 0.40 -14.02 12.11 -44.74 -23.68 -90.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.55 0.59 0.64 0.00 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