[BERTAM] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 792.89%
YoY- 1421.97%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 50,402 38,145 49,326 56,848 40,822 68,968 49,570 0.27%
PBT 7,428 2,966 5,620 5,368 849 4,688 1,060 38.31%
Tax -1,846 -908 -1,029 -10 -497 -2,009 -740 16.44%
NP 5,581 2,058 4,590 5,357 352 2,678 320 61.00%
-
NP to SH 5,573 2,012 4,590 5,357 352 2,678 320 60.96%
-
Tax Rate 24.85% 30.61% 18.31% 0.19% 58.54% 42.85% 69.81% -
Total Cost 44,821 36,086 44,736 51,490 40,470 66,289 49,250 -1.55%
-
Net Worth 144,851 140,564 141,038 138,765 151,800 142,908 136,000 1.05%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,138 - - - - - - -
Div Payout % 74.26% - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 144,851 140,564 141,038 138,765 151,800 142,908 136,000 1.05%
NOSH 206,930 206,712 207,409 207,113 220,000 207,113 200,000 0.56%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.07% 5.40% 9.31% 9.42% 0.86% 3.88% 0.65% -
ROE 3.85% 1.43% 3.25% 3.86% 0.23% 1.87% 0.24% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 24.36 18.45 23.78 27.45 18.56 33.30 24.79 -0.29%
EPS 2.69 0.97 2.21 2.59 0.16 1.29 0.16 60.02%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.68 0.68 0.67 0.69 0.69 0.68 0.48%
Adjusted Per Share Value based on latest NOSH - 206,555
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.42 7.88 10.20 11.75 8.44 14.26 10.25 0.27%
EPS 1.15 0.42 0.95 1.11 0.07 0.55 0.07 59.40%
DPS 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2994 0.2905 0.2915 0.2868 0.3138 0.2954 0.2811 1.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.42 0.26 0.31 0.37 0.22 0.25 0.31 -
P/RPS 1.72 1.41 1.30 1.35 1.19 0.75 1.25 5.46%
P/EPS 15.59 26.71 14.01 14.30 137.50 19.33 193.75 -34.28%
EY 6.41 3.74 7.14 6.99 0.73 5.17 0.52 51.95%
DY 4.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.38 0.46 0.55 0.32 0.36 0.46 4.52%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 26/11/09 28/11/08 28/11/07 22/11/06 25/11/05 23/11/04 -
Price 0.53 0.25 0.20 0.34 0.25 0.23 0.31 -
P/RPS 2.18 1.35 0.84 1.24 1.35 0.69 1.25 9.70%
P/EPS 19.68 25.68 9.04 13.14 156.25 17.78 193.75 -31.68%
EY 5.08 3.89 11.07 7.61 0.64 5.62 0.52 46.18%
DY 3.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.37 0.29 0.51 0.36 0.33 0.46 8.72%

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