[BERTAM] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1.03%
YoY- 610.49%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 34,509 42,903 53,586 64,853 64,012 63,947 58,382 -29.50%
PBT -9,888 2,946 4,801 5,826 5,825 3,173 1,633 -
Tax 1,179 -401 -782 -1,492 -1,535 -935 -544 -
NP -8,709 2,545 4,019 4,334 4,290 2,238 1,089 -
-
NP to SH -8,709 2,545 4,019 4,334 4,290 2,238 1,089 -
-
Tax Rate - 13.61% 16.29% 25.61% 26.35% 29.47% 33.31% -
Total Cost 43,218 40,358 49,567 60,519 59,722 61,709 57,293 -17.09%
-
Net Worth 134,480 140,464 144,407 149,333 145,234 143,931 137,813 -1.61%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 134,480 140,464 144,407 149,333 145,234 143,931 137,813 -1.61%
NOSH 206,892 203,571 209,285 213,333 207,478 208,596 202,666 1.38%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -25.24% 5.93% 7.50% 6.68% 6.70% 3.50% 1.87% -
ROE -6.48% 1.81% 2.78% 2.90% 2.95% 1.55% 0.79% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.68 21.08 25.60 30.40 30.85 30.66 28.81 -30.46%
EPS -4.21 1.25 1.92 2.03 2.07 1.07 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.69 0.69 0.70 0.70 0.69 0.68 -2.95%
Adjusted Per Share Value based on latest NOSH - 213,333
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.13 8.87 11.08 13.40 13.23 13.22 12.07 -29.52%
EPS -1.80 0.53 0.83 0.90 0.89 0.46 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.278 0.2903 0.2985 0.3087 0.3002 0.2975 0.2849 -1.61%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.23 0.22 0.26 0.26 0.21 0.25 0.23 -
P/RPS 1.38 1.04 1.02 0.86 0.68 0.82 0.80 43.69%
P/EPS -5.46 17.60 13.54 12.80 10.16 23.30 42.80 -
EY -18.30 5.68 7.39 7.81 9.85 4.29 2.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.38 0.37 0.30 0.36 0.34 1.94%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 21/08/06 24/05/06 20/02/06 25/11/05 30/08/05 -
Price 0.34 0.25 0.23 0.29 0.25 0.23 0.25 -
P/RPS 2.04 1.19 0.90 0.95 0.81 0.75 0.87 76.22%
P/EPS -8.08 20.00 11.98 14.27 12.09 21.44 46.53 -
EY -12.38 5.00 8.35 7.01 8.27 4.66 2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.36 0.33 0.41 0.36 0.33 0.37 25.39%

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