[BERTAM] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 95.56%
YoY- 2872.5%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 13,281 10,618 12,286 17,401 24,548 9,777 12,221 5.71%
PBT 295 509 2,309 1,688 1,320 508 -343 -
Tax -2 -253 -28 -499 -712 -296 572 -
NP 293 256 2,281 1,189 608 212 229 17.91%
-
NP to SH 293 256 2,281 1,189 608 212 229 17.91%
-
Tax Rate 0.68% 49.71% 1.21% 29.56% 53.94% 58.27% - -
Total Cost 12,988 10,362 10,005 16,212 23,940 9,565 11,992 5.47%
-
Net Worth 144,407 149,333 145,234 143,931 137,813 144,159 140,184 2.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 144,407 149,333 145,234 143,931 137,813 144,159 140,184 2.00%
NOSH 209,285 213,333 207,478 208,596 202,666 211,999 206,153 1.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.21% 2.41% 18.57% 6.83% 2.48% 2.17% 1.87% -
ROE 0.20% 0.17% 1.57% 0.83% 0.44% 0.15% 0.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.35 4.98 5.92 8.34 12.11 4.61 5.93 4.68%
EPS 0.14 0.12 1.10 0.57 0.30 0.10 0.11 17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.70 0.69 0.68 0.68 0.68 0.98%
Adjusted Per Share Value based on latest NOSH - 208,596
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.75 2.19 2.54 3.60 5.07 2.02 2.53 5.73%
EPS 0.06 0.05 0.47 0.25 0.13 0.04 0.05 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2985 0.3087 0.3002 0.2975 0.2849 0.298 0.2898 1.99%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.26 0.26 0.21 0.25 0.23 0.26 0.30 -
P/RPS 4.10 5.22 3.55 3.00 1.90 5.64 5.06 -13.11%
P/EPS 185.71 216.67 19.10 43.86 76.67 260.00 270.07 -22.14%
EY 0.54 0.46 5.24 2.28 1.30 0.38 0.37 28.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.30 0.36 0.34 0.38 0.44 -9.33%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 24/05/06 20/02/06 25/11/05 30/08/05 25/05/05 23/02/05 -
Price 0.23 0.29 0.25 0.23 0.25 0.23 0.28 -
P/RPS 3.62 5.83 4.22 2.76 2.06 4.99 4.72 -16.25%
P/EPS 164.29 241.67 22.74 40.35 83.33 230.00 252.07 -24.88%
EY 0.61 0.41 4.40 2.48 1.20 0.43 0.40 32.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.36 0.33 0.37 0.34 0.41 -13.50%

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