[BERTAM] YoY Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 632.35%
YoY- -26.33%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 15,705 13,380 5,770 20,489 20,783 6,718 17,401 -1.69%
PBT 3,098 2,733 787 3,509 3,726 -167 1,688 10.64%
Tax -1,380 -386 -206 -770 -8 -118 -499 18.46%
NP 1,718 2,347 581 2,739 3,718 -285 1,189 6.32%
-
NP to SH 1,437 2,279 574 2,739 3,718 -285 1,189 3.20%
-
Tax Rate 44.54% 14.12% 26.18% 21.94% 0.21% - 29.56% -
Total Cost 13,987 11,033 5,189 17,750 17,065 7,003 16,212 -2.42%
-
Net Worth 162,175 139,938 139,400 141,099 138,392 140,464 143,931 2.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 2,052 2,998 - - - - - -
Div Payout % 142.86% 131.58% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 162,175 139,938 139,400 141,099 138,392 140,464 143,931 2.00%
NOSH 205,285 199,912 204,999 207,499 206,555 203,571 208,596 -0.26%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.94% 17.54% 10.07% 13.37% 17.89% -4.24% 6.83% -
ROE 0.89% 1.63% 0.41% 1.94% 2.69% -0.20% 0.83% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 7.65 6.69 2.81 9.87 10.06 3.30 8.34 -1.42%
EPS 0.70 1.14 0.28 1.32 1.80 -0.14 0.57 3.48%
DPS 1.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.70 0.68 0.68 0.67 0.69 0.69 2.28%
Adjusted Per Share Value based on latest NOSH - 207,499
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 3.25 2.77 1.19 4.23 4.30 1.39 3.60 -1.68%
EPS 0.30 0.47 0.12 0.57 0.77 -0.06 0.25 3.08%
DPS 0.42 0.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3352 0.2892 0.2881 0.2916 0.286 0.2903 0.2975 2.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.51 0.42 0.26 0.31 0.37 0.22 0.25 -
P/RPS 6.67 6.28 9.24 3.14 3.68 6.67 3.00 14.23%
P/EPS 72.86 36.84 92.86 23.48 20.56 -157.14 43.86 8.82%
EY 1.37 2.71 1.08 4.26 4.86 -0.64 2.28 -8.13%
DY 1.96 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.38 0.46 0.55 0.32 0.36 10.34%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 26/11/10 26/11/09 28/11/08 28/11/07 22/11/06 25/11/05 -
Price 0.49 0.53 0.25 0.20 0.34 0.25 0.23 -
P/RPS 6.40 7.92 8.88 2.03 3.38 7.58 2.76 15.04%
P/EPS 70.00 46.49 89.29 15.15 18.89 -178.57 40.35 9.61%
EY 1.43 2.15 1.12 6.60 5.29 -0.56 2.48 -8.76%
DY 2.04 2.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.37 0.29 0.51 0.36 0.33 11.07%

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