[BERTAM] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -86.36%
YoY- -90.43%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 136,771 111,356 47,549 40,140 38,095 41,147 35,582 145.18%
PBT 22,572 22,519 6,208 2,000 3,604 5,330 4,729 183.21%
Tax -7,130 -7,727 -3,130 -1,649 -1,057 -1,374 -1,290 212.28%
NP 15,442 14,792 3,078 351 2,547 3,956 3,439 171.92%
-
NP to SH 15,444 14,789 3,080 352 2,580 3,994 3,489 169.34%
-
Tax Rate 31.59% 34.31% 50.42% 82.45% 29.33% 25.78% 27.28% -
Total Cost 121,329 96,564 44,471 39,789 35,548 37,191 32,143 142.23%
-
Net Worth 188,147 188,147 173,675 171,607 17,160,748 170,950 171,607 6.32%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - 2,067 2,067 2,067 -
Div Payout % - - - - 80.14% 51.77% 59.26% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 188,147 188,147 173,675 171,607 17,160,748 170,950 171,607 6.32%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.29% 13.28% 6.47% 0.87% 6.69% 9.61% 9.66% -
ROE 8.21% 7.86% 1.77% 0.21% 0.02% 2.34% 2.03% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 66.15 53.86 23.00 19.41 18.43 19.98 17.21 145.17%
EPS 7.47 7.15 1.49 0.17 1.25 1.94 1.69 169.08%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.91 0.91 0.84 0.83 83.00 0.83 0.83 6.32%
Adjusted Per Share Value based on latest NOSH - 206,756
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.27 23.02 9.83 8.30 7.87 8.50 7.35 145.28%
EPS 3.19 3.06 0.64 0.07 0.53 0.83 0.72 169.51%
DPS 0.00 0.00 0.00 0.00 0.43 0.43 0.43 -
NAPS 0.3889 0.3889 0.359 0.3547 35.4703 0.3533 0.3547 6.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.58 0.65 0.73 0.66 0.91 0.89 0.74 -
P/RPS 0.88 1.21 3.17 3.40 4.94 4.45 4.30 -65.23%
P/EPS 7.76 9.09 49.00 387.67 72.93 45.90 43.85 -68.44%
EY 12.88 11.00 2.04 0.26 1.37 2.18 2.28 216.85%
DY 0.00 0.00 0.00 0.00 1.10 1.12 1.35 -
P/NAPS 0.64 0.71 0.87 0.80 0.01 1.07 0.89 -19.71%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 19/08/15 15/05/15 13/02/15 26/11/14 20/08/14 27/05/14 -
Price 0.55 0.645 0.71 0.73 0.825 0.93 1.04 -
P/RPS 0.83 1.20 3.09 3.76 4.48 4.66 6.04 -73.33%
P/EPS 7.36 9.02 47.66 428.78 66.11 47.96 61.63 -75.71%
EY 13.58 11.09 2.10 0.23 1.51 2.09 1.62 312.12%
DY 0.00 0.00 0.00 0.00 1.21 1.08 0.96 -
P/NAPS 0.60 0.71 0.85 0.88 0.01 1.12 1.25 -38.66%

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