[BERTAM] YoY TTM Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 47.25%
YoY- 22.8%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 53,586 58,382 57,264 66,341 10,140 10,696 8,640 35.52%
PBT 4,801 1,633 -6,531 -583 -2,459 -12,439 -25,560 -
Tax -782 -544 -1,176 -1,485 -1 12,439 25,560 -
NP 4,019 1,089 -7,707 -2,068 -2,460 0 0 -
-
NP to SH 4,019 1,089 -7,707 -1,899 -2,460 -12,439 -26,019 -
-
Tax Rate 16.29% 33.31% - - - - - -
Total Cost 49,567 57,293 64,971 68,409 12,600 10,696 8,640 33.77%
-
Net Worth 144,407 137,813 146,200 162,685 -37,938 -35,430 -23,130 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 144,407 137,813 146,200 162,685 -37,938 -35,430 -23,130 -
NOSH 209,285 202,666 215,000 222,857 17,166 17,715 17,792 50.77%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.50% 1.87% -13.46% -3.12% -24.26% 0.00% 0.00% -
ROE 2.78% 0.79% -5.27% -1.17% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.60 28.81 26.63 29.77 59.07 60.38 48.56 -10.11%
EPS 1.92 0.54 -3.58 -0.85 -14.33 -70.22 -146.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.68 0.73 -2.21 -2.00 -1.30 -
Adjusted Per Share Value based on latest NOSH - 222,857
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 11.08 12.07 11.84 13.71 2.10 2.21 1.79 35.48%
EPS 0.83 0.23 -1.59 -0.39 -0.51 -2.57 -5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2985 0.2849 0.3022 0.3363 -0.0784 -0.0732 -0.0478 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.26 0.23 0.31 0.41 0.90 0.42 2.20 -
P/RPS 1.02 0.80 1.16 1.38 1.52 0.70 4.53 -21.99%
P/EPS 13.54 42.80 -8.65 -48.12 -6.28 -0.60 -1.50 -
EY 7.39 2.34 -11.56 -2.08 -15.92 -167.18 -66.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.46 0.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 30/08/05 16/08/04 28/08/03 18/12/02 17/08/01 18/08/00 -
Price 0.23 0.25 0.32 0.52 0.38 0.49 1.99 -
P/RPS 0.90 0.87 1.20 1.75 0.64 0.81 4.10 -22.32%
P/EPS 11.98 46.53 -8.93 -61.02 -2.65 -0.70 -1.36 -
EY 8.35 2.15 -11.20 -1.64 -37.71 -143.30 -73.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.47 0.71 0.00 0.00 0.00 -

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

Post a Comment