[BERTAM] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
12-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 100.95%
YoY- -77.24%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 49,399 37,178 25,342 13,174 63,711 46,387 31,789 33.98%
PBT 452 795 647 534 -6,596 -398 582 -15.44%
Tax 17 -555 -447 -463 -843 -335 -114 -
NP 469 240 200 71 -7,439 -733 468 0.14%
-
NP to SH 469 240 200 71 -7,439 -733 468 0.14%
-
Tax Rate -3.76% 69.81% 69.09% 86.70% - - 19.59% -
Total Cost 48,930 36,938 25,142 13,103 71,150 47,120 31,321 34.45%
-
Net Worth 138,176 136,000 135,999 160,933 139,437 146,599 148,539 -4.68%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 138,176 136,000 135,999 160,933 139,437 146,599 148,539 -4.68%
NOSH 203,200 200,000 199,999 236,666 205,055 203,611 203,478 -0.09%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.95% 0.65% 0.79% 0.54% -11.68% -1.58% 1.47% -
ROE 0.34% 0.18% 0.15% 0.04% -5.33% -0.50% 0.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 24.31 18.59 12.67 5.57 31.07 22.78 15.62 34.11%
EPS 0.23 0.12 0.10 0.03 -3.60 -0.36 0.23 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.68 0.68 0.68 0.72 0.73 -4.59%
Adjusted Per Share Value based on latest NOSH - 236,666
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.21 7.68 5.24 2.72 13.17 9.59 6.57 33.98%
EPS 0.10 0.05 0.04 0.01 -1.54 -0.15 0.10 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2856 0.2811 0.2811 0.3326 0.2882 0.303 0.307 -4.68%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.30 0.31 0.31 0.37 0.43 0.49 0.41 -
P/RPS 1.23 1.67 2.45 6.65 1.38 2.15 2.62 -39.45%
P/EPS 129.98 258.33 310.00 1,233.33 -11.85 -136.11 178.26 -18.91%
EY 0.77 0.39 0.32 0.08 -8.44 -0.73 0.56 23.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.46 0.54 0.63 0.68 0.56 -14.78%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 23/11/04 16/08/04 12/05/04 27/02/04 20/11/03 28/08/03 -
Price 0.28 0.31 0.32 0.34 0.41 0.49 0.52 -
P/RPS 1.15 1.67 2.53 6.11 1.32 2.15 3.33 -50.61%
P/EPS 121.31 258.33 320.00 1,133.33 -11.30 -136.11 226.09 -33.84%
EY 0.82 0.39 0.31 0.09 -8.85 -0.73 0.44 51.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.47 0.50 0.60 0.68 0.71 -30.53%

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