[BERTAM] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 3024.62%
YoY- 103.32%
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 8,504 26,503 35,764 24,422 22,839 16,506 21,853 -14.54%
PBT 1,627 7,453 9,887 2,838 1,438 706 300 32.51%
Tax -428 -1,615 -2,356 -999 -475 -2 0 -
NP 1,199 5,838 7,531 1,839 963 704 300 25.94%
-
NP to SH 1,216 5,272 7,045 1,901 935 704 300 26.24%
-
Tax Rate 26.31% 21.67% 23.83% 35.20% 33.03% 0.28% 0.00% -
Total Cost 7,305 20,665 28,233 22,583 21,876 15,802 21,553 -16.48%
-
Net Worth 169,539 169,539 161,146 142,574 141,288 136,658 139,285 3.32%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 169,539 169,539 161,146 142,574 141,288 136,658 139,285 3.32%
NOSH 206,756 206,756 206,598 206,630 207,777 207,058 214,285 -0.59%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 14.10% 22.03% 21.06% 7.53% 4.22% 4.27% 1.37% -
ROE 0.72% 3.11% 4.37% 1.33% 0.66% 0.52% 0.22% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.11 12.82 17.31 11.82 10.99 7.97 10.20 -14.04%
EPS 0.59 2.55 3.41 0.92 0.45 0.34 0.14 27.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.78 0.69 0.68 0.66 0.65 3.94%
Adjusted Per Share Value based on latest NOSH - 206,947
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.76 5.48 7.39 5.05 4.72 3.41 4.52 -14.53%
EPS 0.25 1.09 1.46 0.39 0.19 0.15 0.06 26.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3504 0.3504 0.3331 0.2947 0.292 0.2825 0.2879 3.32%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.605 0.71 0.76 0.27 0.25 0.37 0.38 -
P/RPS 14.71 5.54 4.39 2.28 2.27 4.64 3.73 25.66%
P/EPS 102.87 27.84 22.29 29.35 55.56 108.82 271.43 -14.91%
EY 0.97 3.59 4.49 3.41 1.80 0.92 0.37 17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 0.97 0.39 0.37 0.56 0.58 4.14%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 14/08/12 24/08/11 26/08/10 20/08/09 26/08/08 22/08/07 -
Price 0.695 0.71 0.54 0.36 0.23 0.35 0.34 -
P/RPS 16.90 5.54 3.12 3.05 2.09 4.39 3.33 31.05%
P/EPS 118.17 27.84 15.84 39.13 51.11 102.94 242.86 -11.30%
EY 0.85 3.59 6.31 2.56 1.96 0.97 0.41 12.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 0.69 0.52 0.34 0.53 0.52 8.52%

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