[BERTAM] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 58.57%
YoY- 71.81%
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 49,399 63,711 35,268 10,411 10,009 19,628 57,651 0.16%
PBT 452 -6,596 -4,798 -3,751 -13,311 -27,967 -20,861 -
Tax 17 -843 -618 -1 13,311 27,967 20,861 7.85%
NP 469 -7,439 -5,416 -3,752 0 0 0 -100.00%
-
NP to SH 469 -7,439 -5,416 -3,752 -13,311 -28,426 -19,206 -
-
Tax Rate -3.76% - - - - - - -
Total Cost 48,930 71,150 40,684 14,163 10,009 19,628 57,651 0.17%
-
Net Worth 138,176 139,437 65,286 -36,269 -31,478 -18,171 10,051 -2.74%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 138,176 139,437 65,286 -36,269 -31,478 -18,171 10,051 -2.74%
NOSH 203,200 205,055 91,952 17,866 17,987 17,991 17,949 -2.54%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 0.95% -11.68% -15.36% -36.04% 0.00% 0.00% 0.00% -
ROE 0.34% -5.33% -8.30% 0.00% 0.00% 0.00% -191.07% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 24.31 31.07 38.35 58.27 55.64 109.10 321.18 2.78%
EPS 0.23 -3.60 -5.89 -20.84 -74.00 -158.00 -107.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.71 -2.03 -1.75 -1.01 0.56 -0.20%
Adjusted Per Share Value based on latest NOSH - 17,882
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 10.21 13.17 7.29 2.15 2.07 4.06 11.92 0.16%
EPS 0.10 -1.54 -1.12 -0.78 -2.75 -5.88 -3.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2856 0.2882 0.1349 -0.075 -0.0651 -0.0376 0.0208 -2.74%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.30 0.43 0.40 1.03 0.94 0.00 0.00 -
P/RPS 1.23 1.38 1.04 1.77 1.69 0.00 0.00 -100.00%
P/EPS 129.98 -11.85 -6.79 -4.90 -1.27 0.00 0.00 -100.00%
EY 0.77 -8.44 -14.72 -20.39 -78.72 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.63 0.56 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 23/02/05 27/02/04 27/02/03 22/02/02 27/03/01 28/02/00 - -
Price 0.28 0.41 0.42 1.04 0.65 2.65 0.00 -
P/RPS 1.15 1.32 1.10 1.78 1.17 2.43 0.00 -100.00%
P/EPS 121.31 -11.30 -7.13 -4.95 -0.88 -1.68 0.00 -100.00%
EY 0.82 -8.85 -14.02 -20.19 -113.85 -59.62 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.60 0.59 0.00 0.00 0.00 0.00 -100.00%

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