[BERTAM] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 105.76%
YoY- 120.13%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 63,711 46,387 31,789 13,852 35,268 55,220 4,343 496.33%
PBT -6,596 -398 582 494 -4,798 3,281 -3,096 65.34%
Tax -843 -335 -114 -182 -618 -6,451 0 -
NP -7,439 -733 468 312 -5,416 -3,170 -3,096 79.10%
-
NP to SH -7,439 -733 468 312 -5,416 1,240 -3,096 79.10%
-
Tax Rate - - 19.59% 36.84% - 196.62% - -
Total Cost 71,150 47,120 31,321 13,540 40,684 58,390 7,439 348.73%
-
Net Worth 139,437 146,599 148,539 142,350 65,286 16,028 -40,247 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 139,437 146,599 148,539 142,350 65,286 16,028 -40,247 -
NOSH 205,055 203,611 203,478 195,000 91,952 22,262 18,211 400.16%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -11.68% -1.58% 1.47% 2.25% -15.36% -5.74% -71.29% -
ROE -5.33% -0.50% 0.32% 0.22% -8.30% 7.74% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.07 22.78 15.62 7.10 38.35 248.04 23.85 19.22%
EPS -3.60 -0.36 0.23 0.16 -5.89 -5.57 -17.00 -64.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.72 0.73 0.73 0.71 0.72 -2.21 -
Adjusted Per Share Value based on latest NOSH - 195,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.17 9.59 6.57 2.86 7.29 11.41 0.90 495.35%
EPS -1.54 -0.15 0.10 0.06 -1.12 0.26 -0.64 79.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2882 0.303 0.307 0.2942 0.1349 0.0331 -0.0832 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.43 0.49 0.41 0.40 0.40 0.81 0.90 -
P/RPS 1.38 2.15 2.62 5.63 1.04 0.33 3.77 -48.73%
P/EPS -11.85 -136.11 178.26 250.00 -6.79 14.54 -5.29 70.95%
EY -8.44 -0.73 0.56 0.40 -14.72 6.88 -18.89 -41.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.56 0.55 0.56 1.13 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 28/08/03 28/05/03 27/02/03 16/01/03 18/12/02 -
Price 0.41 0.49 0.52 0.40 0.42 0.46 0.38 -
P/RPS 1.32 2.15 3.33 5.63 1.10 0.19 1.59 -11.63%
P/EPS -11.30 -136.11 226.09 250.00 -7.13 8.26 -2.24 193.27%
EY -8.85 -0.73 0.44 0.40 -14.02 12.11 -44.74 -65.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.71 0.55 0.59 0.64 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