[BERTAM] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 145.0%
YoY- 737.08%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 36,995 42,636 30,617 51,726 37,178 46,387 55,220 -6.45%
PBT 4,215 4,026 637 3,516 795 -398 3,281 4.25%
Tax -772 -8 -373 -1,507 -555 -335 -6,451 -29.77%
NP 3,443 4,018 264 2,009 240 -733 -3,170 -
-
NP to SH 3,443 4,018 264 2,009 240 -733 1,240 18.53%
-
Tax Rate 18.32% 0.20% 58.56% 42.86% 69.81% - 196.62% -
Total Cost 33,552 38,618 30,353 49,717 36,938 47,120 58,390 -8.81%
-
Net Worth 141,038 138,765 151,800 142,908 136,000 146,599 16,028 43.63%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 141,038 138,765 151,800 142,908 136,000 146,599 16,028 43.63%
NOSH 207,409 207,113 220,000 207,113 200,000 203,611 22,262 45.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.31% 9.42% 0.86% 3.88% 0.65% -1.58% -5.74% -
ROE 2.44% 2.90% 0.17% 1.41% 0.18% -0.50% 7.74% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 17.84 20.59 13.92 24.97 18.59 22.78 248.04 -35.48%
EPS 1.66 1.94 0.12 0.97 0.12 -0.36 -5.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.69 0.69 0.68 0.72 0.72 -0.94%
Adjusted Per Share Value based on latest NOSH - 208,596
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.65 8.81 6.33 10.69 7.68 9.59 11.41 -6.44%
EPS 0.71 0.83 0.05 0.42 0.05 -0.15 0.26 18.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2915 0.2868 0.3138 0.2954 0.2811 0.303 0.0331 43.65%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.31 0.37 0.22 0.25 0.31 0.49 0.81 -
P/RPS 1.74 1.80 1.58 1.00 1.67 2.15 0.33 31.89%
P/EPS 18.67 19.07 183.33 25.77 258.33 -136.11 14.54 4.25%
EY 5.35 5.24 0.55 3.88 0.39 -0.73 6.88 -4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.32 0.36 0.46 0.68 1.13 -13.89%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 28/11/07 22/11/06 25/11/05 23/11/04 20/11/03 16/01/03 -
Price 0.20 0.34 0.25 0.23 0.31 0.49 0.46 -
P/RPS 1.12 1.65 1.80 0.92 1.67 2.15 0.19 34.36%
P/EPS 12.05 17.53 208.33 23.71 258.33 -136.11 8.26 6.49%
EY 8.30 5.71 0.48 4.22 0.39 -0.73 12.11 -6.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.51 0.36 0.33 0.46 0.68 0.64 -12.34%

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