[BERTAM] QoQ Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -50.0%
YoY- 110.1%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 13,174 17,324 14,598 17,937 13,852 16,432 18,121 -19.13%
PBT 534 -6,198 -980 88 494 -1,886 869 -27.69%
Tax -463 -508 -221 68 -182 -361 -942 -37.69%
NP 71 -6,706 -1,201 156 312 -2,247 -73 -
-
NP to SH 71 -6,706 -1,201 156 312 -2,247 96 -18.20%
-
Tax Rate 86.70% - - -77.27% 36.84% - 108.40% -
Total Cost 13,103 24,030 15,799 17,781 13,540 18,679 18,194 -19.63%
-
Net Worth 160,933 140,413 149,089 162,685 142,350 137,531 115,200 24.94%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 160,933 140,413 149,089 162,685 142,350 137,531 115,200 24.94%
NOSH 236,666 206,490 207,068 222,857 195,000 193,706 160,000 29.78%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.54% -38.71% -8.23% 0.87% 2.25% -13.67% -0.40% -
ROE 0.04% -4.78% -0.81% 0.10% 0.22% -1.63% 0.08% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.57 8.39 7.05 8.05 7.10 8.48 11.33 -37.68%
EPS 0.03 -3.24 -0.58 0.07 0.16 -1.16 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.72 0.73 0.73 0.71 0.72 -3.73%
Adjusted Per Share Value based on latest NOSH - 222,857
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.72 3.58 3.02 3.71 2.86 3.40 3.75 -19.25%
EPS 0.01 -1.39 -0.25 0.03 0.06 -0.46 0.02 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3326 0.2902 0.3082 0.3363 0.2942 0.2843 0.2381 24.93%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.37 0.43 0.49 0.41 0.40 0.40 0.81 -
P/RPS 6.65 5.13 6.95 5.09 5.63 4.72 7.15 -4.71%
P/EPS 1,233.33 -13.24 -84.48 585.71 250.00 -34.48 1,350.00 -5.84%
EY 0.08 -7.55 -1.18 0.17 0.40 -2.90 0.07 9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.68 0.56 0.55 0.56 1.13 -38.84%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 12/05/04 27/02/04 20/11/03 28/08/03 28/05/03 27/02/03 16/01/03 -
Price 0.34 0.41 0.49 0.52 0.40 0.42 0.46 -
P/RPS 6.11 4.89 6.95 6.46 5.63 4.95 4.06 31.29%
P/EPS 1,133.33 -12.62 -84.48 742.86 250.00 -36.21 766.67 29.73%
EY 0.09 -7.92 -1.18 0.13 0.40 -2.76 0.13 -21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.68 0.71 0.55 0.59 0.64 -15.16%

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