[BERTAM] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 34.09%
YoY- -12.01%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 63,711 62,818 66,341 50,303 38,895 25,120 10,140 239.36%
PBT -6,596 -2,432 -583 -2,216 -4,260 815 -2,459 92.70%
Tax -843 -764 -1,485 -1,553 -1,371 -943 -1 8715.00%
NP -7,439 -3,196 -2,068 -3,769 -5,631 -128 -2,460 108.69%
-
NP to SH -7,439 -3,196 -1,899 -3,600 -5,462 41 -2,460 108.69%
-
Tax Rate - - - - - 115.71% - -
Total Cost 71,150 66,014 68,409 54,072 44,526 25,248 12,600 216.10%
-
Net Worth 140,413 149,089 162,685 142,350 137,531 115,200 -37,938 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 140,413 149,089 162,685 142,350 137,531 115,200 -37,938 -
NOSH 206,490 207,068 222,857 195,000 193,706 160,000 17,166 422.61%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -11.68% -5.09% -3.12% -7.49% -14.48% -0.51% -24.26% -
ROE -5.30% -2.14% -1.17% -2.53% -3.97% 0.04% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 30.85 30.34 29.77 25.80 20.08 15.70 59.07 -35.07%
EPS -3.60 -1.54 -0.85 -1.85 -2.82 0.03 -14.33 -60.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.72 0.73 0.73 0.71 0.72 -2.21 -
Adjusted Per Share Value based on latest NOSH - 195,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.17 12.98 13.71 10.40 8.04 5.19 2.10 238.94%
EPS -1.54 -0.66 -0.39 -0.74 -1.13 0.01 -0.51 108.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2902 0.3082 0.3363 0.2942 0.2843 0.2381 -0.0784 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.43 0.49 0.41 0.40 0.40 0.81 0.90 -
P/RPS 1.39 1.62 1.38 1.55 1.99 5.16 1.52 -5.77%
P/EPS -11.94 -31.75 -48.12 -21.67 -14.19 3,160.98 -6.28 53.29%
EY -8.38 -3.15 -2.08 -4.62 -7.05 0.03 -15.92 -34.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.56 0.55 0.56 1.13 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 28/08/03 28/05/03 27/02/03 16/01/03 18/12/02 -
Price 0.41 0.49 0.52 0.40 0.42 0.46 0.38 -
P/RPS 1.33 1.62 1.75 1.55 2.09 2.93 0.64 62.63%
P/EPS -11.38 -31.75 -61.02 -21.67 -14.90 1,795.12 -2.65 163.49%
EY -8.79 -3.15 -1.64 -4.62 -6.71 0.06 -37.71 -62.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.71 0.55 0.59 0.64 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