[BERTAM] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 107.25%
YoY- 106.3%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 63,947 58,382 46,002 49,399 54,502 57,264 63,033 0.96%
PBT 3,173 1,633 426 452 -5,403 -6,531 -6,556 -
Tax -935 -544 184 17 -1,063 -1,176 -1,124 -11.54%
NP 2,238 1,089 610 469 -6,466 -7,707 -7,680 -
-
NP to SH 2,238 1,089 610 469 -6,466 -7,707 -7,680 -
-
Tax Rate 29.47% 33.31% -43.19% -3.76% - - - -
Total Cost 61,709 57,293 45,392 48,930 60,968 64,971 70,713 -8.67%
-
Net Worth 143,931 137,813 144,159 140,184 136,000 146,200 160,933 -7.16%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 143,931 137,813 144,159 140,184 136,000 146,200 160,933 -7.16%
NOSH 208,596 202,666 211,999 206,153 200,000 215,000 236,666 -8.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.50% 1.87% 1.33% 0.95% -11.86% -13.46% -12.18% -
ROE 1.55% 0.79% 0.42% 0.33% -4.75% -5.27% -4.77% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.66 28.81 21.70 23.96 27.25 26.63 26.63 9.84%
EPS 1.07 0.54 0.29 0.23 -3.23 -3.58 -3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.68 0.68 0.68 0.68 0.68 0.97%
Adjusted Per Share Value based on latest NOSH - 206,153
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.22 12.07 9.51 10.21 11.27 11.84 13.03 0.96%
EPS 0.46 0.23 0.13 0.10 -1.34 -1.59 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2975 0.2849 0.298 0.2898 0.2811 0.3022 0.3326 -7.15%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.25 0.23 0.26 0.30 0.31 0.31 0.37 -
P/RPS 0.82 0.80 1.20 1.25 1.14 1.16 1.39 -29.63%
P/EPS 23.30 42.80 90.36 131.87 -9.59 -8.65 -11.40 -
EY 4.29 2.34 1.11 0.76 -10.43 -11.56 -8.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.38 0.44 0.46 0.46 0.54 -23.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 30/08/05 25/05/05 23/02/05 23/11/04 16/08/04 12/05/04 -
Price 0.23 0.25 0.23 0.28 0.31 0.32 0.34 -
P/RPS 0.75 0.87 1.06 1.17 1.14 1.20 1.28 -29.95%
P/EPS 21.44 46.53 79.93 123.08 -9.59 -8.93 -10.48 -
EY 4.66 2.15 1.25 0.81 -10.43 -11.20 -9.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.34 0.41 0.46 0.47 0.50 -24.17%

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