[BERTAM] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 144.83%
YoY- -27.3%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 18,600 14,239 6,015 10,184 13,281 24,548 12,168 7.32%
PBT 2,792 866 375 213 295 1,320 113 70.62%
Tax -696 -250 -1 0 -2 -712 16 -
NP 2,096 616 374 213 293 608 129 59.11%
-
NP to SH 1,966 598 374 213 293 608 129 57.42%
-
Tax Rate 24.93% 28.87% 0.27% 0.00% 0.68% 53.94% -14.16% -
Total Cost 16,504 13,623 5,641 9,971 12,988 23,940 12,039 5.39%
-
Net Worth 142,793 140,220 137,133 138,449 144,407 137,813 146,200 -0.39%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 142,793 140,220 137,133 138,449 144,407 137,813 146,200 -0.39%
NOSH 206,947 206,206 207,777 212,999 209,285 202,666 215,000 -0.63%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.27% 4.33% 6.22% 2.09% 2.21% 2.48% 1.06% -
ROE 1.38% 0.43% 0.27% 0.15% 0.20% 0.44% 0.09% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.99 6.91 2.89 4.78 6.35 12.11 5.66 8.01%
EPS 0.95 0.29 0.18 0.10 0.14 0.30 0.06 58.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.66 0.65 0.69 0.68 0.68 0.24%
Adjusted Per Share Value based on latest NOSH - 212,999
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.84 2.94 1.24 2.10 2.75 5.07 2.52 7.26%
EPS 0.41 0.12 0.08 0.04 0.06 0.13 0.03 54.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2951 0.2898 0.2834 0.2862 0.2985 0.2849 0.3022 -0.39%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.27 0.25 0.37 0.38 0.26 0.23 0.31 -
P/RPS 3.00 3.62 12.78 7.95 4.10 1.90 5.48 -9.54%
P/EPS 28.42 86.21 205.56 380.00 185.71 76.67 516.67 -38.31%
EY 3.52 1.16 0.49 0.26 0.54 1.30 0.19 62.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.56 0.58 0.38 0.34 0.46 -2.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 20/08/09 26/08/08 22/08/07 21/08/06 30/08/05 16/08/04 -
Price 0.36 0.23 0.35 0.34 0.23 0.25 0.32 -
P/RPS 4.01 3.33 12.09 7.11 3.62 2.06 5.65 -5.55%
P/EPS 37.89 79.31 194.44 340.00 164.29 83.33 533.33 -35.63%
EY 2.64 1.26 0.51 0.29 0.61 1.20 0.19 55.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.53 0.52 0.33 0.37 0.47 1.69%

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