[BERTAM] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 40.85%
YoY- -57.26%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 43,706 47,798 68,650 50,684 63,578 8,686 9,228 29.57%
PBT 600 1,608 3,656 1,294 1,164 -6,192 -8,774 -
Tax 0 -510 -2,016 -894 -228 0 8,774 -
NP 600 1,098 1,640 400 936 -6,192 0 -
-
NP to SH 600 1,098 1,640 400 936 -6,192 -8,774 -
-
Tax Rate 0.00% 31.72% 55.14% 69.09% 19.59% - - -
Total Cost 43,106 46,700 67,010 50,284 62,642 14,878 9,228 29.27%
-
Net Worth 139,285 145,696 139,399 135,999 148,539 -40,247 -36,591 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 139,285 145,696 139,399 135,999 148,539 -40,247 -36,591 -
NOSH 214,285 211,153 204,999 199,999 203,478 18,211 18,295 50.67%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.37% 2.30% 2.39% 0.79% 1.47% -71.29% 0.00% -
ROE 0.43% 0.75% 1.18% 0.29% 0.63% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 20.40 22.64 33.49 25.34 31.25 47.69 50.44 -13.99%
EPS 0.28 0.52 0.80 0.20 0.46 -34.00 -48.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.69 0.68 0.68 0.73 -2.21 -2.00 -
Adjusted Per Share Value based on latest NOSH - 215,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 9.03 9.88 14.19 10.48 13.14 1.80 1.91 29.53%
EPS 0.12 0.23 0.34 0.08 0.19 -1.28 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2879 0.3011 0.2881 0.2811 0.307 -0.0832 -0.0756 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.38 0.26 0.23 0.31 0.41 0.90 0.42 -
P/RPS 1.86 1.15 0.69 1.22 1.31 1.89 0.83 14.38%
P/EPS 135.71 50.00 28.75 155.00 89.13 -2.65 -0.88 -
EY 0.74 2.00 3.48 0.65 1.12 -37.78 -114.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.34 0.46 0.56 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 21/08/06 30/08/05 16/08/04 28/08/03 18/12/02 17/08/01 -
Price 0.34 0.23 0.25 0.32 0.52 0.38 0.49 -
P/RPS 1.67 1.02 0.75 1.26 1.66 0.80 0.97 9.47%
P/EPS 121.43 44.23 31.25 160.00 113.04 -1.12 -1.02 -
EY 0.82 2.26 3.20 0.63 0.88 -89.47 -97.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.33 0.37 0.47 0.71 0.00 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