[BERTAM] QoQ TTM Result on 30-Sep-2022 [#3]

Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 22.29%
YoY- 90.51%
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 24,207 23,745 21,516 15,157 10,047 4,465 3,506 263.87%
PBT 4,545 1,266 491 -2,072 -2,800 -3,959 -4,076 -
Tax 13,456 13,456 13,456 -463 -462 -829 -829 -
NP 18,001 14,722 13,947 -2,535 -3,262 -4,788 -4,905 -
-
NP to SH 18,003 14,724 13,949 -2,535 -3,262 -4,788 -4,905 -
-
Tax Rate -296.06% -1,062.88% -2,740.53% - - - - -
Total Cost 6,206 9,023 7,569 17,692 13,309 9,253 8,411 -18.39%
-
Net Worth 134,782 132,676 130,570 115,828 115,828 115,828 115,828 10.66%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 134,782 132,676 130,570 115,828 115,828 115,828 115,828 10.66%
NOSH 248,106 248,106 248,106 248,106 248,106 248,106 248,106 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 74.36% 62.00% 64.82% -16.72% -32.47% -107.23% -139.90% -
ROE 13.36% 11.10% 10.68% -2.19% -2.82% -4.13% -4.23% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.49 11.28 10.22 7.20 4.77 2.12 1.66 264.48%
EPS 8.55 6.99 6.62 -1.20 -1.55 -2.27 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.62 0.55 0.55 0.55 0.55 10.66%
Adjusted Per Share Value based on latest NOSH - 248,106
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.00 4.91 4.45 3.13 2.08 0.92 0.72 265.28%
EPS 3.72 3.04 2.88 -0.52 -0.67 -0.99 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2786 0.2742 0.2699 0.2394 0.2394 0.2394 0.2394 10.66%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.08 0.075 0.065 0.055 0.085 0.08 0.09 -
P/RPS 0.70 0.67 0.64 0.76 1.78 3.77 5.41 -74.51%
P/EPS 0.94 1.07 0.98 -4.57 -5.49 -3.52 -3.86 -
EY 106.86 93.22 101.90 -21.89 -18.22 -28.42 -25.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.10 0.10 0.15 0.15 0.16 -12.96%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 30/05/23 28/02/23 24/11/22 26/08/22 30/05/22 28/02/22 -
Price 0.105 0.075 0.07 0.055 0.08 0.08 0.09 -
P/RPS 0.91 0.67 0.69 0.76 1.68 3.77 5.41 -69.62%
P/EPS 1.23 1.07 1.06 -4.57 -5.16 -3.52 -3.86 -
EY 81.41 93.22 94.62 -21.89 -19.36 -28.42 -25.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.12 0.11 0.10 0.15 0.15 0.16 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