[BERTAM] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 93.4%
YoY- 310.0%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 33,012 43,706 47,798 68,650 50,684 63,578 8,686 24.89%
PBT 1,412 600 1,608 3,656 1,294 1,164 -6,192 -
Tax -4 0 -510 -2,016 -894 -228 0 -
NP 1,408 600 1,098 1,640 400 936 -6,192 -
-
NP to SH 1,408 600 1,098 1,640 400 936 -6,192 -
-
Tax Rate 0.28% 0.00% 31.72% 55.14% 69.09% 19.59% - -
Total Cost 31,604 43,106 46,700 67,010 50,284 62,642 14,878 13.36%
-
Net Worth 136,658 139,285 145,696 139,399 135,999 148,539 -40,247 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 136,658 139,285 145,696 139,399 135,999 148,539 -40,247 -
NOSH 207,058 214,285 211,153 204,999 199,999 203,478 18,211 49.89%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.27% 1.37% 2.30% 2.39% 0.79% 1.47% -71.29% -
ROE 1.03% 0.43% 0.75% 1.18% 0.29% 0.63% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 15.94 20.40 22.64 33.49 25.34 31.25 47.69 -16.68%
EPS 0.68 0.28 0.52 0.80 0.20 0.46 -34.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.69 0.68 0.68 0.73 -2.21 -
Adjusted Per Share Value based on latest NOSH - 202,666
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 6.82 9.03 9.88 14.19 10.48 13.14 1.80 24.83%
EPS 0.29 0.12 0.23 0.34 0.08 0.19 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2825 0.2879 0.3011 0.2881 0.2811 0.307 -0.0832 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.37 0.38 0.26 0.23 0.31 0.41 0.90 -
P/RPS 2.32 1.86 1.15 0.69 1.22 1.31 1.89 3.47%
P/EPS 54.41 135.71 50.00 28.75 155.00 89.13 -2.65 -
EY 1.84 0.74 2.00 3.48 0.65 1.12 -37.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.38 0.34 0.46 0.56 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 22/08/07 21/08/06 30/08/05 16/08/04 28/08/03 18/12/02 -
Price 0.35 0.34 0.23 0.25 0.32 0.52 0.38 -
P/RPS 2.20 1.67 1.02 0.75 1.26 1.66 0.80 18.34%
P/EPS 51.47 121.43 44.23 31.25 160.00 113.04 -1.12 -
EY 1.94 0.82 2.26 3.20 0.63 0.88 -89.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.33 0.37 0.47 0.71 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