[BERTAM] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	35,764	24,422	22,839	16,506	21,853	23,899	34,325	0.68%
YoY %	46.44%	6.93%	38.37%	-24.47%	-8.56%	-30.37%	-	-
Horiz. %	104.19%	71.15%	66.54%	48.09%	63.66%	69.63%	100.00%	-
PBT	9,887	2,838	1,438	706	300	804	1,828	32.47%
YoY %	248.38%	97.36%	103.68%	135.33%	-62.69%	-56.02%	-	-
Horiz. %	540.86%	155.25%	78.67%	38.62%	16.41%	43.98%	100.00%	-
Tax	-2,356	-999	-475	-2	0	-255	-1,008	15.19%
YoY %	-135.84%	-110.32%	-23,650.00%	0.00%	0.00%	74.70%	-	-
Horiz. %	233.73%	99.11%	47.12%	0.20%	0.00%	25.30%	100.00%	-
NP	7,531	1,839	963	704	300	549	820	44.68%
YoY %	309.52%	90.97%	36.79%	134.67%	-45.36%	-33.05%	-	-
Horiz. %	918.41%	224.27%	117.44%	85.85%	36.59%	66.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,045	1,901	935	704	300	549	820	43.08%
YoY %	270.59%	103.32%	32.81%	134.67%	-45.36%	-33.05%	-	-
Horiz. %	859.15%	231.83%	114.02%	85.85%	36.59%	66.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.83%	35.20%	33.03%	0.28%	0.00%	31.72%	55.14%	-
YoY %	-32.30%	6.57%	11,696.43%	0.00%	0.00%	-42.47%	-	-
Horiz. %	43.22%	63.84%	59.90%	0.51%	0.00%	57.53%	100.00%	-
Total Cost	28,233	22,583	21,876	15,802	21,553	23,350	33,505	-2.81%
YoY %	25.02%	3.23%	38.44%	-26.68%	-7.70%	-30.31%	-	-
Horiz. %	84.27%	67.40%	65.29%	47.16%	64.33%	69.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	161,146	142,574	141,288	136,658	139,285	145,696	139,399	2.44%
YoY %	13.03%	0.91%	3.39%	-1.89%	-4.40%	4.52%	-	-
Horiz. %	115.60%	102.28%	101.36%	98.03%	99.92%	104.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	161,146	142,574	141,288	136,658	139,285	145,696	139,399	2.44%
YoY %	13.03%	0.91%	3.39%	-1.89%	-4.40%	4.52%	-	-
Horiz. %	115.60%	102.28%	101.36%	98.03%	99.92%	104.52%	100.00%	-
NOSH	206,598	206,630	207,777	207,058	214,285	211,153	204,999	0.12%
YoY %	-0.02%	-0.55%	0.35%	-3.37%	1.48%	3.00%	-	-
Horiz. %	100.78%	100.80%	101.36%	101.00%	104.53%	103.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	21.06%	7.53%	4.22%	4.27%	1.37%	2.30%	2.39%	-
YoY %	179.68%	78.44%	-1.17%	211.68%	-40.43%	-3.77%	-	-
Horiz. %	881.17%	315.06%	176.57%	178.66%	57.32%	96.23%	100.00%	-
ROE	4.37%	1.33%	0.66%	0.52%	0.22%	0.38%	0.59%	-
YoY %	228.57%	101.52%	26.92%	136.36%	-42.11%	-35.59%	-	-
Horiz. %	740.68%	225.42%	111.86%	88.14%	37.29%	64.41%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	17.31	11.82	10.99	7.97	10.20	11.32	16.74	0.55%
YoY %	46.45%	7.55%	37.89%	-21.86%	-9.89%	-32.38%	-	-
Horiz. %	103.41%	70.61%	65.65%	47.61%	60.93%	67.62%	100.00%	-
EPS	3.41	0.92	0.45	0.34	0.14	0.26	0.40	42.90%
YoY %	270.65%	104.44%	32.35%	142.86%	-46.15%	-35.00%	-	-
Horiz. %	852.50%	230.00%	112.50%	85.00%	35.00%	65.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.78	0.69	0.68	0.66	0.65	0.69	0.68	2.31%
YoY %	13.04%	1.47%	3.03%	1.54%	-5.80%	1.47%	-	-
Horiz. %	114.71%	101.47%	100.00%	97.06%	95.59%	101.47%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 207,777
RPS	7.39	5.05	4.72	3.41	4.52	4.94	7.09	0.69%
YoY %	46.34%	6.99%	38.42%	-24.56%	-8.50%	-30.32%	-	-
Horiz. %	104.23%	71.23%	66.57%	48.10%	63.75%	69.68%	100.00%	-
EPS	1.46	0.39	0.19	0.15	0.06	0.11	0.17	43.08%
YoY %	274.36%	105.26%	26.67%	150.00%	-45.45%	-35.29%	-	-
Horiz. %	858.82%	229.41%	111.76%	88.24%	35.29%	64.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3331	0.2947	0.292	0.2825	0.2879	0.3011	0.2881	2.44%
YoY %	13.03%	0.92%	3.36%	-1.88%	-4.38%	4.51%	-	-
Horiz. %	115.62%	102.29%	101.35%	98.06%	99.93%	104.51%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.76	0.27	0.25	0.37	0.38	0.26	0.23	-
P/RPS	4.39	2.28	2.27	4.64	3.73	2.30	1.37	21.40%
YoY %	92.54%	0.44%	-51.08%	24.40%	62.17%	67.88%	-	-
Horiz. %	320.44%	166.42%	165.69%	338.69%	272.26%	167.88%	100.00%	-
P/EPS	22.29	29.35	55.56	108.82	271.43	100.00	57.50	-14.60%
YoY %	-24.05%	-47.17%	-48.94%	-59.91%	171.43%	73.91%	-	-
Horiz. %	38.77%	51.04%	96.63%	189.25%	472.05%	173.91%	100.00%	-
EY	4.49	3.41	1.80	0.92	0.37	1.00	1.74	17.10%
YoY %	31.67%	89.44%	95.65%	148.65%	-63.00%	-42.53%	-	-
Horiz. %	258.05%	195.98%	103.45%	52.87%	21.26%	57.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.97	0.39	0.37	0.56	0.58	0.38	0.34	19.08%
YoY %	148.72%	5.41%	-33.93%	-3.45%	52.63%	11.76%	-	-
Horiz. %	285.29%	114.71%	108.82%	164.71%	170.59%	111.76%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	26/08/10	20/08/09	26/08/08	22/08/07	21/08/06	30/08/05	-
Price	0.54	0.36	0.23	0.35	0.34	0.23	0.25	-
P/RPS	3.12	3.05	2.09	4.39	3.33	2.03	1.49	13.10%
YoY %	2.30%	45.93%	-52.39%	31.83%	64.04%	36.24%	-	-
Horiz. %	209.40%	204.70%	140.27%	294.63%	223.49%	136.24%	100.00%	-
P/EPS	15.84	39.13	51.11	102.94	242.86	88.46	62.50	-20.44%
YoY %	-59.52%	-23.44%	-50.35%	-57.61%	174.54%	41.54%	-	-
Horiz. %	25.34%	62.61%	81.78%	164.70%	388.58%	141.54%	100.00%	-
EY	6.31	2.56	1.96	0.97	0.41	1.13	1.60	25.68%
YoY %	146.48%	30.61%	102.06%	136.59%	-63.72%	-29.38%	-	-
Horiz. %	394.37%	160.00%	122.50%	60.62%	25.62%	70.62%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.69	0.52	0.34	0.53	0.52	0.33	0.37	10.93%
YoY %	32.69%	52.94%	-35.85%	1.92%	57.58%	-10.81%	-	-
Horiz. %	186.49%	140.54%	91.89%	143.24%	140.54%	89.19%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos