[BERTAM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -914.87%
YoY- -37.35%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 37,178 25,342 13,174 63,711 46,387 31,789 13,852 92.78%
PBT 795 647 534 -6,596 -398 582 494 37.20%
Tax -555 -447 -463 -843 -335 -114 -182 109.86%
NP 240 200 71 -7,439 -733 468 312 -16.00%
-
NP to SH 240 200 71 -7,439 -733 468 312 -16.00%
-
Tax Rate 69.81% 69.09% 86.70% - - 19.59% 36.84% -
Total Cost 36,938 25,142 13,103 71,150 47,120 31,321 13,540 94.88%
-
Net Worth 136,000 135,999 160,933 139,437 146,599 148,539 142,350 -2.98%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 136,000 135,999 160,933 139,437 146,599 148,539 142,350 -2.98%
NOSH 200,000 199,999 236,666 205,055 203,611 203,478 195,000 1.69%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.65% 0.79% 0.54% -11.68% -1.58% 1.47% 2.25% -
ROE 0.18% 0.15% 0.04% -5.33% -0.50% 0.32% 0.22% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.59 12.67 5.57 31.07 22.78 15.62 7.10 89.63%
EPS 0.12 0.10 0.03 -3.60 -0.36 0.23 0.16 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.68 0.68 0.72 0.73 0.73 -4.60%
Adjusted Per Share Value based on latest NOSH - 206,490
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.68 5.24 2.72 13.17 9.59 6.57 2.86 92.84%
EPS 0.05 0.04 0.01 -1.54 -0.15 0.10 0.06 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2811 0.2811 0.3326 0.2882 0.303 0.307 0.2942 -2.98%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.31 0.31 0.37 0.43 0.49 0.41 0.40 -
P/RPS 1.67 2.45 6.65 1.38 2.15 2.62 5.63 -55.42%
P/EPS 258.33 310.00 1,233.33 -11.85 -136.11 178.26 250.00 2.20%
EY 0.39 0.32 0.08 -8.44 -0.73 0.56 0.40 -1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.54 0.63 0.68 0.56 0.55 -11.20%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 16/08/04 12/05/04 27/02/04 20/11/03 28/08/03 28/05/03 -
Price 0.31 0.32 0.34 0.41 0.49 0.52 0.40 -
P/RPS 1.67 2.53 6.11 1.32 2.15 3.33 5.63 -55.42%
P/EPS 258.33 320.00 1,133.33 -11.30 -136.11 226.09 250.00 2.20%
EY 0.39 0.31 0.09 -8.85 -0.73 0.44 0.40 -1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.50 0.60 0.68 0.71 0.55 -11.20%

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