[BERTAM] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 20.0%
YoY- 132.74%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 42,636 30,617 51,726 37,178 46,387 55,220 7,755 32.83%
PBT 4,026 637 3,516 795 -398 3,281 -6,792 -
Tax -8 -373 -1,507 -555 -335 -6,451 0 -
NP 4,018 264 2,009 240 -733 -3,170 -6,792 -
-
NP to SH 4,018 264 2,009 240 -733 1,240 -6,792 -
-
Tax Rate 0.20% 58.56% 42.86% 69.81% - 196.62% - -
Total Cost 38,618 30,353 49,717 36,938 47,120 58,390 14,547 17.66%
-
Net Worth 138,765 151,800 142,908 136,000 146,599 16,028 -38,070 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 138,765 151,800 142,908 136,000 146,599 16,028 -38,070 -
NOSH 207,113 220,000 207,113 200,000 203,611 22,262 17,873 50.40%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.42% 0.86% 3.88% 0.65% -1.58% -5.74% -87.58% -
ROE 2.90% 0.17% 1.41% 0.18% -0.50% 7.74% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.59 13.92 24.97 18.59 22.78 248.04 43.39 -11.67%
EPS 1.94 0.12 0.97 0.12 -0.36 -5.57 -37.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.69 0.69 0.68 0.72 0.72 -2.13 -
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 8.81 6.33 10.69 7.68 9.59 11.41 1.60 32.86%
EPS 0.83 0.05 0.42 0.05 -0.15 0.26 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2868 0.3138 0.2954 0.2811 0.303 0.0331 -0.0787 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.37 0.22 0.25 0.31 0.49 0.81 0.60 -
P/RPS 1.80 1.58 1.00 1.67 2.15 0.33 1.38 4.52%
P/EPS 19.07 183.33 25.77 258.33 -136.11 14.54 -1.58 -
EY 5.24 0.55 3.88 0.39 -0.73 6.88 -63.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.32 0.36 0.46 0.68 1.13 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 22/11/06 25/11/05 23/11/04 20/11/03 16/01/03 16/11/01 -
Price 0.34 0.25 0.23 0.31 0.49 0.46 1.02 -
P/RPS 1.65 1.80 0.92 1.67 2.15 0.19 2.35 -5.72%
P/EPS 17.53 208.33 23.71 258.33 -136.11 8.26 -2.68 -
EY 5.71 0.48 4.22 0.39 -0.73 12.11 -37.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.36 0.33 0.46 0.68 0.64 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