[BERTAM] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 91.84%
YoY- 896.07%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 6,718 13,281 10,618 12,286 17,401 24,548 9,777 -22.11%
PBT -167 295 509 2,309 1,688 1,320 508 -
Tax -118 -2 -253 -28 -499 -712 -296 -45.80%
NP -285 293 256 2,281 1,189 608 212 -
-
NP to SH -285 293 256 2,281 1,189 608 212 -
-
Tax Rate - 0.68% 49.71% 1.21% 29.56% 53.94% 58.27% -
Total Cost 7,003 12,988 10,362 10,005 16,212 23,940 9,565 -18.75%
-
Net Worth 140,464 144,407 149,333 145,234 143,931 137,813 144,159 -1.71%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 140,464 144,407 149,333 145,234 143,931 137,813 144,159 -1.71%
NOSH 203,571 209,285 213,333 207,478 208,596 202,666 211,999 -2.66%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -4.24% 2.21% 2.41% 18.57% 6.83% 2.48% 2.17% -
ROE -0.20% 0.20% 0.17% 1.57% 0.83% 0.44% 0.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.30 6.35 4.98 5.92 8.34 12.11 4.61 -19.96%
EPS -0.14 0.14 0.12 1.10 0.57 0.30 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.70 0.70 0.69 0.68 0.68 0.97%
Adjusted Per Share Value based on latest NOSH - 207,478
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.39 2.75 2.19 2.54 3.60 5.07 2.02 -22.03%
EPS -0.06 0.06 0.05 0.47 0.25 0.13 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2903 0.2985 0.3087 0.3002 0.2975 0.2849 0.298 -1.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.22 0.26 0.26 0.21 0.25 0.23 0.26 -
P/RPS 6.67 4.10 5.22 3.55 3.00 1.90 5.64 11.82%
P/EPS -157.14 185.71 216.67 19.10 43.86 76.67 260.00 -
EY -0.64 0.54 0.46 5.24 2.28 1.30 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.37 0.30 0.36 0.34 0.38 -10.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 21/08/06 24/05/06 20/02/06 25/11/05 30/08/05 25/05/05 -
Price 0.25 0.23 0.29 0.25 0.23 0.25 0.23 -
P/RPS 7.58 3.62 5.83 4.22 2.76 2.06 4.99 32.10%
P/EPS -178.57 164.29 241.67 22.74 40.35 83.33 230.00 -
EY -0.56 0.61 0.41 4.40 2.48 1.20 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.41 0.36 0.33 0.37 0.34 3.88%

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