[BERTAM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -54.8%
YoY- 198.59%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 64,012 51,726 34,325 9,777 49,399 37,178 25,342 85.16%
PBT 5,825 3,516 1,828 508 452 795 647 331.04%
Tax -1,535 -1,507 -1,008 -296 17 -555 -447 127.10%
NP 4,290 2,009 820 212 469 240 200 667.70%
-
NP to SH 4,290 2,009 820 212 469 240 200 667.70%
-
Tax Rate 26.35% 42.86% 55.14% 58.27% -3.76% 69.81% 69.09% -
Total Cost 59,722 49,717 33,505 9,565 48,930 36,938 25,142 77.74%
-
Net Worth 145,117 142,908 139,399 144,159 138,176 136,000 135,999 4.40%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 145,117 142,908 139,399 144,159 138,176 136,000 135,999 4.40%
NOSH 207,311 207,113 204,999 211,999 203,200 200,000 199,999 2.41%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.70% 3.88% 2.39% 2.17% 0.95% 0.65% 0.79% -
ROE 2.96% 1.41% 0.59% 0.15% 0.34% 0.18% 0.15% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.88 24.97 16.74 4.61 24.31 18.59 12.67 80.81%
EPS 2.07 0.97 0.40 0.10 0.23 0.12 0.10 649.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.68 0.68 0.68 0.68 0.68 1.94%
Adjusted Per Share Value based on latest NOSH - 211,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.23 10.69 7.09 2.02 10.21 7.68 5.24 85.10%
EPS 0.89 0.42 0.17 0.04 0.10 0.05 0.04 686.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.2954 0.2881 0.298 0.2856 0.2811 0.2811 4.42%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.21 0.25 0.23 0.26 0.30 0.31 0.31 -
P/RPS 0.68 1.00 1.37 5.64 1.23 1.67 2.45 -57.35%
P/EPS 10.15 25.77 57.50 260.00 129.98 258.33 310.00 -89.70%
EY 9.85 3.88 1.74 0.38 0.77 0.39 0.32 876.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.34 0.38 0.44 0.46 0.46 -24.73%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 25/11/05 30/08/05 25/05/05 23/02/05 23/11/04 16/08/04 -
Price 0.25 0.23 0.25 0.23 0.28 0.31 0.32 -
P/RPS 0.81 0.92 1.49 4.99 1.15 1.67 2.53 -53.10%
P/EPS 12.08 23.71 62.50 230.00 121.31 258.33 320.00 -88.67%
EY 8.28 4.22 1.60 0.43 0.82 0.39 0.31 788.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.37 0.34 0.41 0.46 0.47 -16.24%

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