[BERTAM] YoY TTM Result on 30-Sep-2002 [#3]

Announcement Date
16-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 101.67%
YoY- 100.33%
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 63,947 54,502 62,818 25,120 10,533 9,478 2,466 -3.40%
PBT 3,173 -5,403 -2,432 815 -12,544 -24,749 -3,111 -
Tax -935 -1,063 -764 -943 10,139 24,749 3,111 -
NP 2,238 -6,466 -3,196 -128 -2,405 0 0 -100.00%
-
NP to SH 2,238 -6,466 -3,196 41 -12,544 -25,208 -3,111 -
-
Tax Rate 29.47% - - 115.71% - - - -
Total Cost 61,709 60,968 66,014 25,248 12,938 9,478 2,466 -3.36%
-
Net Worth 143,931 136,000 149,089 115,200 -39,339 -25,299 -548 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 143,931 136,000 149,089 115,200 -39,339 -25,299 -548 -
NOSH 208,596 200,000 207,068 160,000 18,469 17,692 18,300 -2.55%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.50% -11.86% -5.09% -0.51% -22.83% 0.00% 0.00% -
ROE 1.55% -4.75% -2.14% 0.04% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 30.66 27.25 30.34 15.70 57.03 53.57 13.48 -0.86%
EPS 1.07 -3.23 -1.54 0.03 -67.92 -142.48 -17.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.72 0.72 -2.13 -1.43 -0.03 -
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 13.22 11.27 12.98 5.19 2.18 1.96 0.51 -3.40%
EPS 0.46 -1.34 -0.66 0.01 -2.59 -5.21 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2975 0.2811 0.3082 0.2381 -0.0813 -0.0523 -0.0011 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.25 0.31 0.49 0.81 0.60 1.22 0.00 -
P/RPS 0.82 1.14 1.62 5.16 1.05 2.28 0.00 -100.00%
P/EPS 23.30 -9.59 -31.75 3,160.98 -0.88 -0.86 0.00 -100.00%
EY 4.29 -10.43 -3.15 0.03 -113.20 -116.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.68 1.13 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 23/11/04 20/11/03 16/01/03 16/11/01 10/11/00 - -
Price 0.23 0.31 0.49 0.46 1.02 1.17 0.00 -
P/RPS 0.75 1.14 1.62 2.93 1.79 2.18 0.00 -100.00%
P/EPS 21.44 -9.59 -31.75 1,795.12 -1.50 -0.82 0.00 -100.00%
EY 4.66 -10.43 -3.15 0.06 -66.59 -121.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.68 0.64 0.00 0.00 0.00 -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

Post a Comment