[BERTAM] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 127.5%
YoY- 19.56%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 9,802 7,745 12,145 11,455 4,237 4,267 11,001 -7.42%
PBT 1,568 604 1,180 1,978 967 660 5,754 -58.06%
Tax -397 -249 -272 -456 -313 -115 -1,296 -54.65%
NP 1,171 355 908 1,522 654 545 4,458 -59.08%
-
NP to SH 1,174 356 942 1,522 669 547 4,052 -56.31%
-
Tax Rate 25.32% 41.23% 23.05% 23.05% 32.37% 17.42% 22.52% -
Total Cost 8,631 7,390 11,237 9,933 3,583 3,722 6,543 20.33%
-
Net Worth 171,607 171,607 173,675 171,607 169,539 169,539 170,263 0.52%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 4,135 -
Div Payout % - - - - - - 102.05% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 171,607 171,607 173,675 171,607 169,539 169,539 170,263 0.52%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.95% 4.58% 7.48% 13.29% 15.44% 12.77% 40.52% -
ROE 0.68% 0.21% 0.54% 0.89% 0.39% 0.32% 2.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.74 3.75 5.87 5.54 2.05 2.06 5.32 -7.42%
EPS 0.57 0.17 0.46 0.74 0.32 0.26 1.96 -56.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.83 0.83 0.84 0.83 0.82 0.82 0.8235 0.52%
Adjusted Per Share Value based on latest NOSH - 206,756
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.03 1.60 2.51 2.37 0.88 0.88 2.27 -7.19%
EPS 0.24 0.07 0.19 0.31 0.14 0.11 0.84 -56.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.3547 0.3547 0.359 0.3547 0.3504 0.3504 0.3519 0.53%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.89 0.74 0.66 0.715 0.605 0.64 0.58 -
P/RPS 18.77 19.75 11.24 12.91 29.52 31.01 10.90 43.81%
P/EPS 156.74 429.77 144.86 97.13 186.98 241.91 29.59 204.80%
EY 0.64 0.23 0.69 1.03 0.53 0.41 3.38 -67.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 1.07 0.89 0.79 0.86 0.74 0.78 0.70 32.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 27/05/14 26/02/14 27/11/13 26/08/13 22/05/13 26/02/13 -
Price 0.93 1.04 0.60 0.60 0.695 0.715 0.59 -
P/RPS 19.62 27.76 10.21 10.83 33.91 34.65 11.09 46.43%
P/EPS 163.78 604.01 131.69 81.51 214.79 270.26 30.11 210.25%
EY 0.61 0.17 0.76 1.23 0.47 0.37 3.32 -67.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.39 -
P/NAPS 1.12 1.25 0.71 0.72 0.85 0.87 0.72 34.36%

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