[BERTAM] QoQ TTM Result on 31-Mar-2004 [#1]

Announcement Date
12-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -3.24%
YoY- -113.33%
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 49,399 54,502 57,264 63,033 63,711 62,818 66,341 -17.77%
PBT 452 -5,403 -6,531 -6,556 -6,596 -2,432 -583 -
Tax 17 -1,063 -1,176 -1,124 -843 -764 -1,485 -
NP 469 -6,466 -7,707 -7,680 -7,439 -3,196 -2,068 -
-
NP to SH 469 -6,466 -7,707 -7,680 -7,439 -3,196 -1,899 -
-
Tax Rate -3.76% - - - - - - -
Total Cost 48,930 60,968 64,971 70,713 71,150 66,014 68,409 -19.93%
-
Net Worth 140,184 136,000 146,200 160,933 140,413 149,089 162,685 -9.40%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 140,184 136,000 146,200 160,933 140,413 149,089 162,685 -9.40%
NOSH 206,153 200,000 215,000 236,666 206,490 207,068 222,857 -5.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.95% -11.86% -13.46% -12.18% -11.68% -5.09% -3.12% -
ROE 0.33% -4.75% -5.27% -4.77% -5.30% -2.14% -1.17% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.96 27.25 26.63 26.63 30.85 30.34 29.77 -13.41%
EPS 0.23 -3.23 -3.58 -3.25 -3.60 -1.54 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.68 0.68 0.68 0.72 0.73 -4.59%
Adjusted Per Share Value based on latest NOSH - 236,666
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.21 11.27 11.84 13.03 13.17 12.98 13.71 -17.76%
EPS 0.10 -1.34 -1.59 -1.59 -1.54 -0.66 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2898 0.2811 0.3022 0.3326 0.2902 0.3082 0.3363 -9.40%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.30 0.31 0.31 0.37 0.43 0.49 0.41 -
P/RPS 1.25 1.14 1.16 1.39 1.39 1.62 1.38 -6.35%
P/EPS 131.87 -9.59 -8.65 -11.40 -11.94 -31.75 -48.12 -
EY 0.76 -10.43 -11.56 -8.77 -8.38 -3.15 -2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.46 0.54 0.63 0.68 0.56 -14.78%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 23/11/04 16/08/04 12/05/04 27/02/04 20/11/03 28/08/03 -
Price 0.28 0.31 0.32 0.34 0.41 0.49 0.52 -
P/RPS 1.17 1.14 1.20 1.28 1.33 1.62 1.75 -23.44%
P/EPS 123.08 -9.59 -8.93 -10.48 -11.38 -31.75 -61.02 -
EY 0.81 -10.43 -11.20 -9.54 -8.79 -3.15 -1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.47 0.50 0.60 0.68 0.71 -30.53%

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