[BERTAM] QoQ TTM Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -13421.95%
YoY- -45.58%
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 62,818 66,341 50,303 38,895 25,120 10,140 10,923 220.65%
PBT -2,432 -583 -2,216 -4,260 815 -2,459 -3,213 -16.93%
Tax -764 -1,485 -1,553 -1,371 -943 -1 2,298 -
NP -3,196 -2,068 -3,769 -5,631 -128 -2,460 -915 130.03%
-
NP to SH -3,196 -1,899 -3,600 -5,462 41 -2,460 -3,214 -0.37%
-
Tax Rate - - - - 115.71% - - -
Total Cost 66,014 68,409 54,072 44,526 25,248 12,600 11,838 214.13%
-
Net Worth 149,089 162,685 142,350 137,531 115,200 -37,938 -36,511 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 149,089 162,685 142,350 137,531 115,200 -37,938 -36,511 -
NOSH 207,068 222,857 195,000 193,706 160,000 17,166 17,222 424.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -5.09% -3.12% -7.49% -14.48% -0.51% -24.26% -8.38% -
ROE -2.14% -1.17% -2.53% -3.97% 0.04% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 30.34 29.77 25.80 20.08 15.70 59.07 63.42 -38.80%
EPS -1.54 -0.85 -1.85 -2.82 0.03 -14.33 -18.66 -81.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.73 0.71 0.72 -2.21 -2.12 -
Adjusted Per Share Value based on latest NOSH - 193,706
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.98 13.71 10.40 8.04 5.19 2.10 2.26 220.36%
EPS -0.66 -0.39 -0.74 -1.13 0.01 -0.51 -0.66 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3082 0.3363 0.2942 0.2843 0.2381 -0.0784 -0.0755 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.49 0.41 0.40 0.40 0.81 0.90 0.80 -
P/RPS 1.62 1.38 1.55 1.99 5.16 1.52 1.26 18.22%
P/EPS -31.75 -48.12 -21.67 -14.19 3,160.98 -6.28 -4.29 279.31%
EY -3.15 -2.08 -4.62 -7.05 0.03 -15.92 -23.33 -73.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.55 0.56 1.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 28/05/03 27/02/03 16/01/03 18/12/02 18/12/02 -
Price 0.49 0.52 0.40 0.42 0.46 0.38 0.38 -
P/RPS 1.62 1.75 1.55 2.09 2.93 0.64 0.60 93.78%
P/EPS -31.75 -61.02 -21.67 -14.90 1,795.12 -2.65 -2.04 522.32%
EY -3.15 -1.64 -4.62 -6.71 0.06 -37.71 -49.11 -83.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.55 0.59 0.64 0.00 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