[BERTAM] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -442.2%
YoY- -303.01%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 46,528 32,463 35,560 34,509 42,903 53,586 64,853 -19.84%
PBT -6,499 -10,392 -10,310 -9,888 2,946 4,801 5,826 -
Tax 1,544 1,434 1,432 1,179 -401 -782 -1,492 -
NP -4,955 -8,958 -8,878 -8,709 2,545 4,019 4,334 -
-
NP to SH -4,955 -8,958 -8,878 -8,709 2,545 4,019 4,334 -
-
Tax Rate - - - - 13.61% 16.29% 25.61% -
Total Cost 51,483 41,421 44,438 43,218 40,358 49,567 60,519 -10.21%
-
Net Worth 138,392 138,449 141,374 134,480 140,464 144,407 149,333 -4.94%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 138,392 138,449 141,374 134,480 140,464 144,407 149,333 -4.94%
NOSH 206,555 212,999 217,500 206,892 203,571 209,285 213,333 -2.12%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -10.65% -27.59% -24.97% -25.24% 5.93% 7.50% 6.68% -
ROE -3.58% -6.47% -6.28% -6.48% 1.81% 2.78% 2.90% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.53 15.24 16.35 16.68 21.08 25.60 30.40 -18.08%
EPS -2.40 -4.21 -4.08 -4.21 1.25 1.92 2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.65 0.65 0.69 0.69 0.70 -2.87%
Adjusted Per Share Value based on latest NOSH - 206,892
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.62 6.71 7.35 7.13 8.87 11.08 13.40 -19.80%
EPS -1.02 -1.85 -1.84 -1.80 0.53 0.83 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.286 0.2862 0.2922 0.278 0.2903 0.2985 0.3087 -4.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.37 0.38 0.33 0.23 0.22 0.26 0.26 -
P/RPS 1.64 2.49 2.02 1.38 1.04 1.02 0.86 53.71%
P/EPS -15.42 -9.04 -8.08 -5.46 17.60 13.54 12.80 -
EY -6.48 -11.07 -12.37 -18.30 5.68 7.39 7.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.51 0.35 0.32 0.38 0.37 30.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 22/08/07 30/05/07 27/02/07 22/11/06 21/08/06 24/05/06 -
Price 0.34 0.34 0.31 0.34 0.25 0.23 0.29 -
P/RPS 1.51 2.23 1.90 2.04 1.19 0.90 0.95 36.15%
P/EPS -14.17 -8.08 -7.59 -8.08 20.00 11.98 14.27 -
EY -7.06 -12.37 -13.17 -12.38 5.00 8.35 7.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.48 0.52 0.36 0.33 0.41 15.64%

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