[BERTAM] QoQ TTM Result on 30-Jun-2007 [#2]

Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -0.9%
YoY- -322.89%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 51,784 52,962 46,528 32,463 35,560 34,509 42,903 13.35%
PBT 3,854 3,610 -6,499 -10,392 -10,310 -9,888 2,946 19.59%
Tax 682 683 1,544 1,434 1,432 1,179 -401 -
NP 4,536 4,293 -4,955 -8,958 -8,878 -8,709 2,545 46.95%
-
NP to SH 4,536 4,293 -4,955 -8,958 -8,878 -8,709 2,545 46.95%
-
Tax Rate -17.70% -18.92% - - - - 13.61% -
Total Cost 47,248 48,669 51,483 41,421 44,438 43,218 40,358 11.06%
-
Net Worth 138,187 139,742 138,392 138,449 141,374 134,480 140,464 -1.08%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 3,128 3,128 - - - - - -
Div Payout % 68.97% 72.88% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 138,187 139,742 138,392 138,449 141,374 134,480 140,464 -1.08%
NOSH 206,250 208,571 206,555 212,999 217,500 206,892 203,571 0.87%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.76% 8.11% -10.65% -27.59% -24.97% -25.24% 5.93% -
ROE 3.28% 3.07% -3.58% -6.47% -6.28% -6.48% 1.81% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 25.11 25.39 22.53 15.24 16.35 16.68 21.08 12.35%
EPS 2.20 2.06 -2.40 -4.21 -4.08 -4.21 1.25 45.72%
DPS 1.52 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.67 0.65 0.65 0.65 0.69 -1.94%
Adjusted Per Share Value based on latest NOSH - 212,999
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.70 10.95 9.62 6.71 7.35 7.13 8.87 13.30%
EPS 0.94 0.89 -1.02 -1.85 -1.84 -1.80 0.53 46.47%
DPS 0.65 0.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2856 0.2888 0.286 0.2862 0.2922 0.278 0.2903 -1.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.35 0.40 0.37 0.38 0.33 0.23 0.22 -
P/RPS 1.39 1.58 1.64 2.49 2.02 1.38 1.04 21.31%
P/EPS 15.91 19.43 -15.42 -9.04 -8.08 -5.46 17.60 -6.50%
EY 6.28 5.15 -6.48 -11.07 -12.37 -18.30 5.68 6.91%
DY 4.33 3.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.55 0.58 0.51 0.35 0.32 38.17%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 16/05/08 26/02/08 28/11/07 22/08/07 30/05/07 27/02/07 22/11/06 -
Price 0.37 0.38 0.34 0.34 0.31 0.34 0.25 -
P/RPS 1.47 1.50 1.51 2.23 1.90 2.04 1.19 15.11%
P/EPS 16.82 18.46 -14.17 -8.08 -7.59 -8.08 20.00 -10.89%
EY 5.94 5.42 -7.06 -12.37 -13.17 -12.38 5.00 12.15%
DY 4.10 3.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.51 0.52 0.48 0.52 0.36 32.61%

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