[BERTAM] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 105.51%
YoY- 134.61%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 53,586 64,853 64,012 63,947 58,382 46,002 49,399 5.58%
PBT 4,801 5,826 5,825 3,173 1,633 426 452 385.29%
Tax -782 -1,492 -1,535 -935 -544 184 17 -
NP 4,019 4,334 4,290 2,238 1,089 610 469 320.40%
-
NP to SH 4,019 4,334 4,290 2,238 1,089 610 469 320.40%
-
Tax Rate 16.29% 25.61% 26.35% 29.47% 33.31% -43.19% -3.76% -
Total Cost 49,567 60,519 59,722 61,709 57,293 45,392 48,930 0.86%
-
Net Worth 144,407 149,333 145,234 143,931 137,813 144,159 140,184 2.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 144,407 149,333 145,234 143,931 137,813 144,159 140,184 2.00%
NOSH 209,285 213,333 207,478 208,596 202,666 211,999 206,153 1.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.50% 6.68% 6.70% 3.50% 1.87% 1.33% 0.95% -
ROE 2.78% 2.90% 2.95% 1.55% 0.79% 0.42% 0.33% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.60 30.40 30.85 30.66 28.81 21.70 23.96 4.52%
EPS 1.92 2.03 2.07 1.07 0.54 0.29 0.23 313.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.70 0.69 0.68 0.68 0.68 0.98%
Adjusted Per Share Value based on latest NOSH - 208,596
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.08 13.40 13.23 13.22 12.07 9.51 10.21 5.61%
EPS 0.83 0.90 0.89 0.46 0.23 0.13 0.10 311.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2985 0.3087 0.3002 0.2975 0.2849 0.298 0.2898 1.99%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.26 0.26 0.21 0.25 0.23 0.26 0.30 -
P/RPS 1.02 0.86 0.68 0.82 0.80 1.20 1.25 -12.70%
P/EPS 13.54 12.80 10.16 23.30 42.80 90.36 131.87 -78.16%
EY 7.39 7.81 9.85 4.29 2.34 1.11 0.76 357.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.30 0.36 0.34 0.38 0.44 -9.33%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 24/05/06 20/02/06 25/11/05 30/08/05 25/05/05 23/02/05 -
Price 0.23 0.29 0.25 0.23 0.25 0.23 0.28 -
P/RPS 0.90 0.95 0.81 0.75 0.87 1.06 1.17 -16.08%
P/EPS 11.98 14.27 12.09 21.44 46.53 79.93 123.08 -78.93%
EY 8.35 7.01 8.27 4.66 2.15 1.25 0.81 375.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.36 0.33 0.37 0.34 0.41 -13.50%

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