[BERTAM] QoQ Quarter Result on 31-Mar-2015 [#1]

Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 339.81%
YoY- 766.29%
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 8,443 33,818 73,609 15,154 14,190 8,403 9,802 -9.44%
PBT -4,958 305 17,879 4,812 -424 252 1,568 -
Tax 943 458 -4,994 -1,730 -864 -139 -397 -
NP -4,015 763 12,885 3,082 -1,288 113 1,171 -
-
NP to SH -4,015 763 12,883 3,084 -1,286 108 1,174 -
-
Tax Rate - -150.16% 27.93% 35.95% - 55.16% 25.32% -
Total Cost 12,458 33,055 60,724 12,072 15,478 8,290 8,631 27.63%
-
Net Worth 184,012 188,147 188,178 173,675 171,607 17,160,748 171,607 4.74%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 184,012 188,147 188,178 173,675 171,607 17,160,748 171,607 4.74%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -47.55% 2.26% 17.50% 20.34% -9.08% 1.34% 11.95% -
ROE -2.18% 0.41% 6.85% 1.78% -0.75% 0.00% 0.68% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.08 16.36 35.60 7.33 6.86 4.06 4.74 -9.48%
EPS -1.94 0.37 6.23 1.49 -0.62 0.05 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.91 0.91 0.84 0.83 83.00 0.83 4.74%
Adjusted Per Share Value based on latest NOSH - 206,756
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.75 6.99 15.21 3.13 2.93 1.74 2.03 -9.39%
EPS -0.83 0.16 2.66 0.64 -0.27 0.02 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3803 0.3889 0.389 0.359 0.3547 35.4703 0.3547 4.74%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.51 0.58 0.65 0.73 0.66 0.91 0.89 -
P/RPS 12.49 3.55 1.83 9.96 9.62 22.39 18.77 -23.72%
P/EPS -26.26 157.17 10.43 48.94 -106.11 1,742.11 156.74 -
EY -3.81 0.64 9.59 2.04 -0.94 0.06 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.71 0.87 0.80 0.01 1.07 -34.21%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 19/08/15 15/05/15 13/02/15 26/11/14 20/08/14 -
Price 0.50 0.55 0.645 0.71 0.73 0.825 0.93 -
P/RPS 12.24 3.36 1.81 9.69 10.64 20.30 19.62 -26.92%
P/EPS -25.75 149.04 10.35 47.60 -117.37 1,579.39 163.78 -
EY -3.88 0.67 9.66 2.10 -0.85 0.06 0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.71 0.85 0.88 0.01 1.12 -36.92%

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