[BERTAM] QoQ Quarter Result on 30-Sep-2004 [#3]

Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -68.99%
YoY- 103.33%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 24,548 9,777 12,221 11,836 12,168 13,174 17,324 26.18%
PBT 1,320 508 -343 148 113 534 -6,198 -
Tax -712 -296 572 -108 16 -463 -508 25.26%
NP 608 212 229 40 129 71 -6,706 -
-
NP to SH 608 212 229 40 129 71 -6,706 -
-
Tax Rate 53.94% 58.27% - 72.97% -14.16% 86.70% - -
Total Cost 23,940 9,565 11,992 11,796 12,039 13,103 24,030 -0.25%
-
Net Worth 137,813 144,159 140,184 136,000 146,200 160,933 140,413 -1.23%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 137,813 144,159 140,184 136,000 146,200 160,933 140,413 -1.23%
NOSH 202,666 211,999 206,153 200,000 215,000 236,666 206,490 -1.23%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.48% 2.17% 1.87% 0.34% 1.06% 0.54% -38.71% -
ROE 0.44% 0.15% 0.16% 0.03% 0.09% 0.04% -4.78% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.11 4.61 5.93 5.92 5.66 5.57 8.39 27.74%
EPS 0.30 0.10 0.11 0.02 0.06 0.03 -3.24 -
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 0.68 0.68 0.00%
Adjusted Per Share Value based on latest NOSH - 200,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.07 2.02 2.53 2.45 2.52 2.72 3.58 26.13%
EPS 0.13 0.04 0.05 0.01 0.03 0.01 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2849 0.298 0.2898 0.2811 0.3022 0.3326 0.2902 -1.22%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.23 0.26 0.30 0.31 0.31 0.37 0.43 -
P/RPS 1.90 5.64 5.06 5.24 5.48 6.65 5.13 -48.45%
P/EPS 76.67 260.00 270.07 1,550.00 516.67 1,233.33 -13.24 -
EY 1.30 0.38 0.37 0.06 0.19 0.08 -7.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.44 0.46 0.46 0.54 0.63 -33.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 23/02/05 23/11/04 16/08/04 12/05/04 27/02/04 -
Price 0.25 0.23 0.28 0.31 0.32 0.34 0.41 -
P/RPS 2.06 4.99 4.72 5.24 5.65 6.11 4.89 -43.83%
P/EPS 83.33 230.00 252.07 1,550.00 533.33 1,133.33 -12.62 -
EY 1.20 0.43 0.40 0.06 0.19 0.09 -7.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.41 0.46 0.47 0.50 0.60 -27.57%

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