[BERTAM] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 81.69%
YoY- -17.31%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 10,184 13,281 24,548 12,168 17,937 1,899 2,682 24.89%
PBT 213 295 1,320 113 88 -1,545 -2,299 -
Tax 0 -2 -712 16 68 0 2,299 -
NP 213 293 608 129 156 -1,545 0 -
-
NP to SH 213 293 608 129 156 -1,545 -2,299 -
-
Tax Rate 0.00% 0.68% 53.94% -14.16% -77.27% - - -
Total Cost 9,971 12,988 23,940 12,039 17,781 3,444 2,682 24.45%
-
Net Worth 138,449 144,407 137,813 146,200 162,685 -37,938 -35,430 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 138,449 144,407 137,813 146,200 162,685 -37,938 -35,430 -
NOSH 212,999 209,285 202,666 215,000 222,857 17,166 17,715 51.32%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.09% 2.21% 2.48% 1.06% 0.87% -81.36% 0.00% -
ROE 0.15% 0.20% 0.44% 0.09% 0.10% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 4.78 6.35 12.11 5.66 8.05 11.06 15.14 -17.47%
EPS 0.10 0.14 0.30 0.06 0.07 -9.00 -13.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.69 0.68 0.68 0.73 -2.21 -2.00 -
Adjusted Per Share Value based on latest NOSH - 215,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.10 2.75 5.07 2.52 3.71 0.39 0.55 25.00%
EPS 0.04 0.06 0.13 0.03 0.03 -0.32 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2862 0.2985 0.2849 0.3022 0.3363 -0.0784 -0.0732 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.38 0.26 0.23 0.31 0.41 0.90 0.42 -
P/RPS 7.95 4.10 1.90 5.48 5.09 8.14 2.77 19.20%
P/EPS 380.00 185.71 76.67 516.67 585.71 -10.00 -3.24 -
EY 0.26 0.54 1.30 0.19 0.17 -10.00 -30.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.34 0.46 0.56 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 21/08/06 30/08/05 16/08/04 28/08/03 18/12/02 17/08/01 -
Price 0.34 0.23 0.25 0.32 0.52 0.38 0.49 -
P/RPS 7.11 3.62 2.06 5.65 6.46 3.44 3.24 13.98%
P/EPS 340.00 164.29 83.33 533.33 742.86 -4.22 -3.78 -
EY 0.29 0.61 1.20 0.19 0.13 -23.68 -26.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.33 0.37 0.47 0.71 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