[BERTAM] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -68.3%
YoY- -7895.12%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 57,264 63,033 63,711 62,818 66,341 50,303 38,895 29.44%
PBT -6,531 -6,556 -6,596 -2,432 -583 -2,216 -4,260 32.99%
Tax -1,176 -1,124 -843 -764 -1,485 -1,553 -1,371 -9.73%
NP -7,707 -7,680 -7,439 -3,196 -2,068 -3,769 -5,631 23.29%
-
NP to SH -7,707 -7,680 -7,439 -3,196 -1,899 -3,600 -5,462 25.82%
-
Tax Rate - - - - - - - -
Total Cost 64,971 70,713 71,150 66,014 68,409 54,072 44,526 28.67%
-
Net Worth 146,200 160,933 140,413 149,089 162,685 142,350 137,531 4.16%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 146,200 160,933 140,413 149,089 162,685 142,350 137,531 4.16%
NOSH 215,000 236,666 206,490 207,068 222,857 195,000 193,706 7.20%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -13.46% -12.18% -11.68% -5.09% -3.12% -7.49% -14.48% -
ROE -5.27% -4.77% -5.30% -2.14% -1.17% -2.53% -3.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.63 26.63 30.85 30.34 29.77 25.80 20.08 20.72%
EPS -3.58 -3.25 -3.60 -1.54 -0.85 -1.85 -2.82 17.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.68 0.72 0.73 0.73 0.71 -2.83%
Adjusted Per Share Value based on latest NOSH - 207,068
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.84 13.03 13.17 12.98 13.71 10.40 8.04 29.46%
EPS -1.59 -1.59 -1.54 -0.66 -0.39 -0.74 -1.13 25.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3022 0.3326 0.2902 0.3082 0.3363 0.2942 0.2843 4.15%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.31 0.37 0.43 0.49 0.41 0.40 0.40 -
P/RPS 1.16 1.39 1.39 1.62 1.38 1.55 1.99 -30.24%
P/EPS -8.65 -11.40 -11.94 -31.75 -48.12 -21.67 -14.19 -28.12%
EY -11.56 -8.77 -8.38 -3.15 -2.08 -4.62 -7.05 39.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.63 0.68 0.56 0.55 0.56 -12.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 16/08/04 12/05/04 27/02/04 20/11/03 28/08/03 28/05/03 27/02/03 -
Price 0.32 0.34 0.41 0.49 0.52 0.40 0.42 -
P/RPS 1.20 1.28 1.33 1.62 1.75 1.55 2.09 -30.94%
P/EPS -8.93 -10.48 -11.38 -31.75 -61.02 -21.67 -14.90 -28.93%
EY -11.20 -9.54 -8.79 -3.15 -1.64 -4.62 -6.71 40.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.60 0.68 0.71 0.55 0.59 -14.07%

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