[BERTAM] YoY Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	17,392	18,600	14,239	6,015	10,184	13,281	24,548	-5.57%
YoY %	-6.49%	30.63%	136.72%	-40.94%	-23.32%	-45.90%	-	-
Horiz. %	70.85%	75.77%	58.00%	24.50%	41.49%	54.10%	100.00%	-
PBT	5,503	2,792	866	375	213	295	1,320	26.84%
YoY %	97.10%	222.40%	130.93%	76.06%	-27.80%	-77.65%	-	-
Horiz. %	416.89%	211.52%	65.61%	28.41%	16.14%	22.35%	100.00%	-
Tax	-1,410	-696	-250	-1	0	-2	-712	12.05%
YoY %	-102.59%	-178.40%	-24,900.00%	0.00%	0.00%	99.72%	-	-
Horiz. %	198.03%	97.75%	35.11%	0.14%	0.00%	0.28%	100.00%	-
NP	4,093	2,096	616	374	213	293	608	37.39%
YoY %	95.28%	240.26%	64.71%	75.59%	-27.30%	-51.81%	-	-
Horiz. %	673.19%	344.74%	101.32%	61.51%	35.03%	48.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,809	1,966	598	374	213	293	608	35.75%
YoY %	93.74%	228.76%	59.89%	75.59%	-27.30%	-51.81%	-	-
Horiz. %	626.48%	323.36%	98.36%	61.51%	35.03%	48.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.62%	24.93%	28.87%	0.27%	0.00%	0.68%	53.94%	-
YoY %	2.77%	-13.65%	10,592.59%	0.00%	0.00%	-98.74%	-	-
Horiz. %	47.50%	46.22%	53.52%	0.50%	0.00%	1.26%	100.00%	-
Total Cost	13,299	16,504	13,623	5,641	9,971	12,988	23,940	-9.32%
YoY %	-19.42%	21.15%	141.50%	-43.43%	-23.23%	-45.75%	-	-
Horiz. %	55.55%	68.94%	56.90%	23.56%	41.65%	54.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	161,468	142,793	140,220	137,133	138,449	144,407	137,813	2.67%
YoY %	13.08%	1.83%	2.25%	-0.95%	-4.13%	4.78%	-	-
Horiz. %	117.16%	103.61%	101.75%	99.51%	100.46%	104.78%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	161,468	142,793	140,220	137,133	138,449	144,407	137,813	2.67%
YoY %	13.08%	1.83%	2.25%	-0.95%	-4.13%	4.78%	-	-
Horiz. %	117.16%	103.61%	101.75%	99.51%	100.46%	104.78%	100.00%	-
NOSH	207,010	206,947	206,206	207,777	212,999	209,285	202,666	0.35%
YoY %	0.03%	0.36%	-0.76%	-2.45%	1.77%	3.27%	-	-
Horiz. %	102.14%	102.11%	101.75%	102.52%	105.10%	103.27%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	23.53%	11.27%	4.33%	6.22%	2.09%	2.21%	2.48%	-
YoY %	108.78%	160.28%	-30.39%	197.61%	-5.43%	-10.89%	-	-
Horiz. %	948.79%	454.44%	174.60%	250.81%	84.27%	89.11%	100.00%	-
ROE	2.36%	1.38%	0.43%	0.27%	0.15%	0.20%	0.44%	-
YoY %	71.01%	220.93%	59.26%	80.00%	-25.00%	-54.55%	-	-
Horiz. %	536.36%	313.64%	97.73%	61.36%	34.09%	45.45%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	8.40	8.99	6.91	2.89	4.78	6.35	12.11	-5.91%
YoY %	-6.56%	30.10%	139.10%	-39.54%	-24.72%	-47.56%	-	-
Horiz. %	69.36%	74.24%	57.06%	23.86%	39.47%	52.44%	100.00%	-
EPS	1.84	0.95	0.29	0.18	0.10	0.14	0.30	35.27%
YoY %	93.68%	227.59%	61.11%	80.00%	-28.57%	-53.33%	-	-
Horiz. %	613.33%	316.67%	96.67%	60.00%	33.33%	46.67%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.78	0.69	0.68	0.66	0.65	0.69	0.68	2.31%
YoY %	13.04%	1.47%	3.03%	1.54%	-5.80%	1.47%	-	-
Horiz. %	114.71%	101.47%	100.00%	97.06%	95.59%	101.47%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 207,777
RPS	3.59	3.84	2.94	1.24	2.10	2.75	5.07	-5.58%
YoY %	-6.51%	30.61%	137.10%	-40.95%	-23.64%	-45.76%	-	-
Horiz. %	70.81%	75.74%	57.99%	24.46%	41.42%	54.24%	100.00%	-
EPS	0.79	0.41	0.12	0.08	0.04	0.06	0.13	35.06%
YoY %	92.68%	241.67%	50.00%	100.00%	-33.33%	-53.85%	-	-
Horiz. %	607.69%	315.38%	92.31%	61.54%	30.77%	46.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3337	0.2951	0.2898	0.2834	0.2862	0.2985	0.2849	2.66%
YoY %	13.08%	1.83%	2.26%	-0.98%	-4.12%	4.77%	-	-
Horiz. %	117.13%	103.58%	101.72%	99.47%	100.46%	104.77%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.76	0.27	0.25	0.37	0.38	0.26	0.23	-
P/RPS	9.05	3.00	3.62	12.78	7.95	4.10	1.90	29.69%
YoY %	201.67%	-17.13%	-71.67%	60.75%	93.90%	115.79%	-	-
Horiz. %	476.32%	157.89%	190.53%	672.63%	418.42%	215.79%	100.00%	-
P/EPS	41.30	28.42	86.21	205.56	380.00	185.71	76.67	-9.79%
YoY %	45.32%	-67.03%	-58.06%	-45.91%	104.62%	142.22%	-	-
Horiz. %	53.87%	37.07%	112.44%	268.11%	495.63%	242.22%	100.00%	-
EY	2.42	3.52	1.16	0.49	0.26	0.54	1.30	10.90%
YoY %	-31.25%	203.45%	136.73%	88.46%	-51.85%	-58.46%	-	-
Horiz. %	186.15%	270.77%	89.23%	37.69%	20.00%	41.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.97	0.39	0.37	0.56	0.58	0.38	0.34	19.08%
YoY %	148.72%	5.41%	-33.93%	-3.45%	52.63%	11.76%	-	-
Horiz. %	285.29%	114.71%	108.82%	164.71%	170.59%	111.76%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	26/08/10	20/08/09	26/08/08	22/08/07	21/08/06	30/08/05	-
Price	0.54	0.36	0.23	0.35	0.34	0.23	0.25	-
P/RPS	6.43	4.01	3.33	12.09	7.11	3.62	2.06	20.87%
YoY %	60.35%	20.42%	-72.46%	70.04%	96.41%	75.73%	-	-
Horiz. %	312.14%	194.66%	161.65%	586.89%	345.15%	175.73%	100.00%	-
P/EPS	29.35	37.89	79.31	194.44	340.00	164.29	83.33	-15.95%
YoY %	-22.54%	-52.23%	-59.21%	-42.81%	106.95%	97.16%	-	-
Horiz. %	35.22%	45.47%	95.18%	233.34%	408.02%	197.16%	100.00%	-
EY	3.41	2.64	1.26	0.51	0.29	0.61	1.20	19.00%
YoY %	29.17%	109.52%	147.06%	75.86%	-52.46%	-49.17%	-	-
Horiz. %	284.17%	220.00%	105.00%	42.50%	24.17%	50.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.69	0.52	0.34	0.53	0.52	0.33	0.37	10.93%
YoY %	32.69%	52.94%	-35.85%	1.92%	57.58%	-10.81%	-	-
Horiz. %	186.49%	140.54%	91.89%	143.24%	140.54%	89.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos