[BERTAM] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -661.15%
YoY- -37.35%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 33,590 64,012 49,399 63,711 35,268 10,411 10,009 22.34%
PBT -9,811 5,825 452 -6,596 -4,798 -3,751 -13,311 -4.95%
Tax 1,220 -1,535 17 -843 -618 -1 13,311 -32.84%
NP -8,591 4,290 469 -7,439 -5,416 -3,752 0 -
-
NP to SH -8,591 4,290 469 -7,439 -5,416 -3,752 -13,311 -7.03%
-
Tax Rate - 26.35% -3.76% - - - - -
Total Cost 42,181 59,722 48,930 71,150 40,684 14,163 10,009 27.07%
-
Net Worth 134,234 145,117 138,176 139,437 65,286 -36,269 -31,478 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,065 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 134,234 145,117 138,176 139,437 65,286 -36,269 -31,478 -
NOSH 206,514 207,311 203,200 205,055 91,952 17,866 17,987 50.17%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -25.58% 6.70% 0.95% -11.68% -15.36% -36.04% 0.00% -
ROE -6.40% 2.96% 0.34% -5.33% -8.30% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 16.27 30.88 24.31 31.07 38.35 58.27 55.64 -18.52%
EPS -4.16 2.07 0.23 -3.60 -5.89 -20.84 -74.00 -38.09%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.70 0.68 0.68 0.71 -2.03 -1.75 -
Adjusted Per Share Value based on latest NOSH - 206,490
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.94 13.23 10.21 13.17 7.29 2.15 2.07 22.32%
EPS -1.78 0.89 0.10 -1.54 -1.12 -0.78 -2.75 -6.99%
DPS 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2775 0.30 0.2856 0.2882 0.1349 -0.075 -0.0651 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.23 0.21 0.30 0.43 0.40 1.03 0.94 -
P/RPS 1.41 0.68 1.23 1.38 1.04 1.77 1.69 -2.97%
P/EPS -5.53 10.15 129.98 -11.85 -6.79 -4.90 -1.27 27.77%
EY -18.09 9.85 0.77 -8.44 -14.72 -20.39 -78.72 -21.72%
DY 4.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.44 0.63 0.56 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 20/02/06 23/02/05 27/02/04 27/02/03 22/02/02 27/03/01 -
Price 0.34 0.25 0.28 0.41 0.42 1.04 0.65 -
P/RPS 2.09 0.81 1.15 1.32 1.10 1.78 1.17 10.14%
P/EPS -8.17 12.08 121.31 -11.30 -7.13 -4.95 -0.88 44.94%
EY -12.24 8.28 0.82 -8.85 -14.02 -20.19 -113.85 -31.03%
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.36 0.41 0.60 0.59 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