[BERTAM] YoY 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- 95.56%
YoY- 2872.5%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 20,489 20,783 6,718 17,401 11,836 14,598 18,121 2.06%
PBT 3,509 3,726 -167 1,688 148 -980 869 26.16%
Tax -770 -8 -118 -499 -108 -221 -942 -3.30%
NP 2,739 3,718 -285 1,189 40 -1,201 -73 -
-
NP to SH 2,739 3,718 -285 1,189 40 -1,201 96 74.71%
-
Tax Rate 21.94% 0.21% - 29.56% 72.97% - 108.40% -
Total Cost 17,750 17,065 7,003 16,212 11,796 15,799 18,194 -0.41%
-
Net Worth 141,099 138,392 140,464 143,931 136,000 149,089 115,200 3.43%
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 141,099 138,392 140,464 143,931 136,000 149,089 115,200 3.43%
NOSH 207,499 206,555 203,571 208,596 200,000 207,068 160,000 4.42%
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 13.37% 17.89% -4.24% 6.83% 0.34% -8.23% -0.40% -
ROE 1.94% 2.69% -0.20% 0.83% 0.03% -0.81% 0.08% -
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 9.87 10.06 3.30 8.34 5.92 7.05 11.33 -2.27%
EPS 1.32 1.80 -0.14 0.57 0.02 -0.58 -0.06 -
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 4.23 4.30 1.39 3.60 2.45 3.02 3.75 2.02%
EPS 0.57 0.77 -0.06 0.25 0.01 -0.25 0.02 74.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2916 0.286 0.2903 0.2975 0.2811 0.3082 0.2381 3.43%
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 3.14 3.68 6.67 3.00 5.24 6.95 7.15 -12.80%
P/EPS 23.48 20.56 -157.14 43.86 1,550.00 -84.48 1,350.00 -49.06%
EY 4.26 4.86 -0.64 2.28 0.06 -1.18 0.07 98.20%
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 2.03 3.38 7.58 2.76 5.24 6.95 4.06 -10.90%
P/EPS 15.15 18.89 -178.57 40.35 1,550.00 -84.48 766.67 -47.97%
EY 6.60 5.29 -0.56 2.48 0.06 -1.18 0.13 92.31%
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