[BERTAM] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 218.3%
YoY- -2.24%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 11,455 4,237 4,267 11,001 3,797 8,787 17,716 -25.20%
PBT 1,978 967 660 5,754 1,999 2,314 5,139 -47.05%
Tax -456 -313 -115 -1,296 -604 -258 -1,357 -51.63%
NP 1,522 654 545 4,458 1,395 2,056 3,782 -45.46%
-
NP to SH 1,522 669 547 4,052 1,273 1,869 3,403 -41.48%
-
Tax Rate 23.05% 32.37% 17.42% 22.52% 30.22% 11.15% 26.41% -
Total Cost 9,933 3,583 3,722 6,543 2,402 6,731 13,934 -20.18%
-
Net Worth 171,607 169,539 169,539 170,263 169,539 169,539 167,472 1.63%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 4,135 4,135 - - -
Div Payout % - - - 102.05% 324.83% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 171,607 169,539 169,539 170,263 169,539 169,539 167,472 1.63%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.29% 15.44% 12.77% 40.52% 36.74% 23.40% 21.35% -
ROE 0.89% 0.39% 0.32% 2.38% 0.75% 1.10% 2.03% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.54 2.05 2.06 5.32 1.84 4.25 8.57 -25.21%
EPS 0.74 0.32 0.26 1.96 0.62 0.90 1.65 -41.38%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.83 0.82 0.82 0.8235 0.82 0.82 0.81 1.63%
Adjusted Per Share Value based on latest NOSH - 206,756
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.37 0.88 0.88 2.27 0.78 1.82 3.66 -25.13%
EPS 0.31 0.14 0.11 0.84 0.26 0.39 0.70 -41.87%
DPS 0.00 0.00 0.00 0.85 0.85 0.00 0.00 -
NAPS 0.3547 0.3504 0.3504 0.3519 0.3504 0.3504 0.3462 1.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.715 0.605 0.64 0.58 0.57 0.71 0.82 -
P/RPS 12.91 29.52 31.01 10.90 31.04 16.71 9.57 22.06%
P/EPS 97.13 186.98 241.91 29.59 92.58 78.54 49.82 55.99%
EY 1.03 0.53 0.41 3.38 1.08 1.27 2.01 -35.93%
DY 0.00 0.00 0.00 3.45 3.51 0.00 0.00 -
P/NAPS 0.86 0.74 0.78 0.70 0.70 0.87 1.01 -10.15%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 22/05/13 26/02/13 20/11/12 14/08/12 23/05/12 -
Price 0.60 0.695 0.715 0.59 0.59 0.71 0.64 -
P/RPS 10.83 33.91 34.65 11.09 32.13 16.71 7.47 28.06%
P/EPS 81.51 214.79 270.26 30.11 95.83 78.54 38.88 63.72%
EY 1.23 0.47 0.37 3.32 1.04 1.27 2.57 -38.78%
DY 0.00 0.00 0.00 3.39 3.39 0.00 0.00 -
P/NAPS 0.72 0.85 0.87 0.72 0.72 0.87 0.79 -5.99%

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