[BERTAM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 101.01%
YoY- -66.02%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 52,962 42,636 21,853 11,669 33,590 30,617 23,899 69.73%
PBT 3,610 4,026 300 87 -9,811 637 804 171.42%
Tax 683 -8 0 0 1,220 -373 -255 -
NP 4,293 4,018 300 87 -8,591 264 549 292.49%
-
NP to SH 4,293 4,018 300 87 -8,591 264 549 292.49%
-
Tax Rate -18.92% 0.20% 0.00% 0.00% - 58.56% 31.72% -
Total Cost 48,669 38,618 21,553 11,582 42,181 30,353 23,350 62.95%
-
Net Worth 138,831 138,765 139,285 141,374 134,234 151,800 145,696 -3.15%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,108 - - - 2,065 - - -
Div Payout % 72.40% - - - 0.00% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 138,831 138,765 139,285 141,374 134,234 151,800 145,696 -3.15%
NOSH 207,211 207,113 214,285 217,500 206,514 220,000 211,153 -1.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.11% 9.42% 1.37% 0.75% -25.58% 0.86% 2.30% -
ROE 3.09% 2.90% 0.22% 0.06% -6.40% 0.17% 0.38% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 25.56 20.59 10.20 5.37 16.27 13.92 11.32 71.85%
EPS 2.08 1.94 0.14 0.04 -4.16 0.12 0.26 298.48%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.67 0.67 0.65 0.65 0.65 0.69 0.69 -1.93%
Adjusted Per Share Value based on latest NOSH - 217,500
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.95 8.81 4.52 2.41 6.94 6.33 4.94 69.75%
EPS 0.89 0.83 0.06 0.02 -1.78 0.05 0.11 301.49%
DPS 0.64 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.287 0.2868 0.2879 0.2922 0.2775 0.3138 0.3011 -3.13%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.40 0.37 0.38 0.33 0.23 0.22 0.26 -
P/RPS 1.56 1.80 3.73 6.15 1.41 1.58 2.30 -22.74%
P/EPS 19.31 19.07 271.43 825.00 -5.53 183.33 100.00 -66.49%
EY 5.18 5.24 0.37 0.12 -18.09 0.55 1.00 198.48%
DY 3.75 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.60 0.55 0.58 0.51 0.35 0.32 0.38 35.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 28/11/07 22/08/07 30/05/07 27/02/07 22/11/06 21/08/06 -
Price 0.38 0.34 0.34 0.31 0.34 0.25 0.23 -
P/RPS 1.49 1.65 3.33 5.78 2.09 1.80 2.03 -18.58%
P/EPS 18.34 17.53 242.86 775.00 -8.17 208.33 88.46 -64.86%
EY 5.45 5.71 0.41 0.13 -12.24 0.48 1.13 184.64%
DY 3.95 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.57 0.51 0.52 0.48 0.52 0.36 0.33 43.81%

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