[BERTAM] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 113.89%
YoY- 120.13%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 17,324 14,598 17,937 13,852 16,432 18,121 1,899 334.84%
PBT -6,198 -980 88 494 -1,886 869 -1,545 151.83%
Tax -508 -221 68 -182 -361 -942 0 -
NP -6,706 -1,201 156 312 -2,247 -73 -1,545 165.37%
-
NP to SH -6,706 -1,201 156 312 -2,247 96 -1,545 165.37%
-
Tax Rate - - -77.27% 36.84% - 108.40% - -
Total Cost 24,030 15,799 17,781 13,540 18,679 18,194 3,444 263.85%
-
Net Worth 140,413 149,089 162,685 142,350 137,531 115,200 -37,938 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 140,413 149,089 162,685 142,350 137,531 115,200 -37,938 -
NOSH 206,490 207,068 222,857 195,000 193,706 160,000 17,166 422.61%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -38.71% -8.23% 0.87% 2.25% -13.67% -0.40% -81.36% -
ROE -4.78% -0.81% 0.10% 0.22% -1.63% 0.08% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.39 7.05 8.05 7.10 8.48 11.33 11.06 -16.78%
EPS -3.24 -0.58 0.07 0.16 -1.16 -0.06 -9.00 -49.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.72 0.73 0.73 0.71 0.72 -2.21 -
Adjusted Per Share Value based on latest NOSH - 195,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.58 3.02 3.71 2.86 3.40 3.75 0.39 336.64%
EPS -1.39 -0.25 0.03 0.06 -0.46 0.02 -0.32 165.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2902 0.3082 0.3363 0.2942 0.2843 0.2381 -0.0784 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.43 0.49 0.41 0.40 0.40 0.81 0.90 -
P/RPS 5.13 6.95 5.09 5.63 4.72 7.15 8.14 -26.43%
P/EPS -13.24 -84.48 585.71 250.00 -34.48 1,350.00 -10.00 20.51%
EY -7.55 -1.18 0.17 0.40 -2.90 0.07 -10.00 -17.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.56 0.55 0.56 1.13 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 28/08/03 28/05/03 27/02/03 16/01/03 18/12/02 -
Price 0.41 0.49 0.52 0.40 0.42 0.46 0.38 -
P/RPS 4.89 6.95 6.46 5.63 4.95 4.06 3.44 26.34%
P/EPS -12.62 -84.48 742.86 250.00 -36.21 766.67 -4.22 107.15%
EY -7.92 -1.18 0.13 0.40 -2.76 0.13 -23.68 -51.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.71 0.55 0.59 0.64 0.00 -

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