[BERTAM] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -31.89%
YoY- -11.41%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 33,818 8,403 11,455 3,797 15,705 13,380 5,770 34.25%
PBT 305 252 1,978 1,999 3,098 2,733 787 -14.60%
Tax 458 -139 -456 -604 -1,380 -386 -206 -
NP 763 113 1,522 1,395 1,718 2,347 581 4.64%
-
NP to SH 763 108 1,522 1,273 1,437 2,279 574 4.85%
-
Tax Rate -150.16% 55.16% 23.05% 30.22% 44.54% 14.12% 26.18% -
Total Cost 33,055 8,290 9,933 2,402 13,987 11,033 5,189 36.13%
-
Net Worth 188,147 17,160,748 171,607 169,539 162,175 139,938 139,400 5.12%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 4,135 2,052 2,998 - -
Div Payout % - - - 324.83% 142.86% 131.58% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 188,147 17,160,748 171,607 169,539 162,175 139,938 139,400 5.12%
NOSH 206,756 206,756 206,756 206,756 205,285 199,912 204,999 0.14%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.26% 1.34% 13.29% 36.74% 10.94% 17.54% 10.07% -
ROE 0.41% 0.00% 0.89% 0.75% 0.89% 1.63% 0.41% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.36 4.06 5.54 1.84 7.65 6.69 2.81 34.10%
EPS 0.37 0.05 0.74 0.62 0.70 1.14 0.28 4.75%
DPS 0.00 0.00 0.00 2.00 1.00 1.50 0.00 -
NAPS 0.91 83.00 0.83 0.82 0.79 0.70 0.68 4.97%
Adjusted Per Share Value based on latest NOSH - 206,756
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.99 1.74 2.37 0.78 3.25 2.77 1.19 34.30%
EPS 0.16 0.02 0.31 0.26 0.30 0.47 0.12 4.90%
DPS 0.00 0.00 0.00 0.85 0.42 0.62 0.00 -
NAPS 0.3889 35.4703 0.3547 0.3504 0.3352 0.2892 0.2881 5.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.58 0.91 0.715 0.57 0.51 0.42 0.26 -
P/RPS 3.55 22.39 12.91 31.04 6.67 6.28 9.24 -14.73%
P/EPS 157.17 1,742.11 97.13 92.58 72.86 36.84 92.86 9.16%
EY 0.64 0.06 1.03 1.08 1.37 2.71 1.08 -8.34%
DY 0.00 0.00 0.00 3.51 1.96 3.57 0.00 -
P/NAPS 0.64 0.01 0.86 0.70 0.65 0.60 0.38 9.07%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 27/11/13 20/11/12 25/11/11 26/11/10 26/11/09 -
Price 0.55 0.825 0.60 0.59 0.49 0.53 0.25 -
P/RPS 3.36 20.30 10.83 32.13 6.40 7.92 8.88 -14.94%
P/EPS 149.04 1,579.39 81.51 95.83 70.00 46.49 89.29 8.90%
EY 0.67 0.06 1.23 1.04 1.43 2.15 1.12 -8.20%
DY 0.00 0.00 0.00 3.39 2.04 2.83 0.00 -
P/NAPS 0.60 0.01 0.72 0.72 0.62 0.76 0.37 8.38%

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