[BERTAM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 34.4%
YoY- -65.27%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 25,950 17,547 7,745 32,104 19,959 8,504 4,267 232.81%
PBT 2,424 2,172 604 4,785 3,605 1,627 660 137.85%
Tax -785 -646 -249 -1,156 -884 -428 -115 259.42%
NP 1,639 1,526 355 3,629 2,721 1,199 545 108.20%
-
NP to SH 1,638 1,530 356 3,680 2,738 1,216 547 107.61%
-
Tax Rate 32.38% 29.74% 41.23% 24.16% 24.52% 26.31% 17.42% -
Total Cost 24,311 16,021 7,390 28,475 17,238 7,305 3,722 249.02%
-
Net Worth 17,160,748 171,607 171,607 173,675 171,607 169,539 169,539 2065.83%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 17,160,748 171,607 171,607 173,675 171,607 169,539 169,539 2065.83%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.32% 8.70% 4.58% 11.30% 13.63% 14.10% 12.77% -
ROE 0.01% 0.89% 0.21% 2.12% 1.60% 0.72% 0.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.55 8.49 3.75 15.53 9.65 4.11 2.06 233.20%
EPS 0.79 0.74 0.17 1.78 1.32 0.59 0.26 109.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 83.00 0.83 0.83 0.84 0.83 0.82 0.82 2065.82%
Adjusted Per Share Value based on latest NOSH - 206,756
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.36 3.63 1.60 6.64 4.13 1.76 0.88 233.15%
EPS 0.34 0.32 0.07 0.76 0.57 0.25 0.11 112.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 35.4703 0.3547 0.3547 0.359 0.3547 0.3504 0.3504 2065.94%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.91 0.89 0.74 0.66 0.715 0.605 0.64 -
P/RPS 7.25 10.49 19.75 4.25 7.41 14.71 31.01 -62.01%
P/EPS 114.86 120.27 429.77 37.08 53.99 102.87 241.91 -39.11%
EY 0.87 0.83 0.23 2.70 1.85 0.97 0.41 65.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.07 0.89 0.79 0.86 0.74 0.78 -94.50%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 20/08/14 27/05/14 26/02/14 27/11/13 26/08/13 22/05/13 -
Price 0.825 0.93 1.04 0.60 0.60 0.695 0.715 -
P/RPS 6.57 10.96 27.76 3.86 6.22 16.90 34.65 -66.96%
P/EPS 104.14 125.68 604.01 33.71 45.31 118.17 270.26 -47.01%
EY 0.96 0.80 0.17 2.97 2.21 0.85 0.37 88.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.12 1.25 0.71 0.72 0.85 0.87 -94.89%

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