[BERTAM] YoY TTM Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -13421.95%
YoY- -45.58%
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 64,012 49,399 63,711 38,895 10,412 10,009 4,712 -2.73%
PBT 5,825 452 -6,596 -4,260 -3,751 -13,311 -20,301 -
Tax -1,535 17 -843 -1,371 4,386 13,311 20,301 -
NP 4,290 469 -7,439 -5,631 635 0 0 -100.00%
-
NP to SH 4,290 469 -7,439 -5,462 -3,752 -13,311 -20,760 -
-
Tax Rate 26.35% -3.76% - - - - - -
Total Cost 59,722 48,930 71,150 44,526 9,777 10,009 4,712 -2.66%
-
Net Worth 145,234 140,184 140,413 137,531 -36,301 -32,175 -18,009 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 145,234 140,184 140,413 137,531 -36,301 -32,175 -18,009 -
NOSH 207,478 206,153 206,490 193,706 17,882 17,975 18,009 -2.56%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.70% 0.95% -11.68% -14.48% 6.10% 0.00% 0.00% -
ROE 2.95% 0.33% -5.30% -3.97% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 30.85 23.96 30.85 20.08 58.23 55.68 26.16 -0.17%
EPS 2.07 0.23 -3.60 -2.82 -20.98 -74.05 -115.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.68 0.68 0.71 -2.03 -1.79 -1.00 -
Adjusted Per Share Value based on latest NOSH - 193,706
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 13.23 10.21 13.17 8.04 2.15 2.07 0.97 -2.73%
EPS 0.89 0.10 -1.54 -1.13 -0.78 -2.75 -4.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3002 0.2898 0.2902 0.2843 -0.075 -0.0665 -0.0372 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.21 0.30 0.43 0.40 1.03 0.94 0.00 -
P/RPS 0.68 1.25 1.39 1.99 1.77 1.69 0.00 -100.00%
P/EPS 10.16 131.87 -11.94 -14.19 -4.91 -1.27 0.00 -100.00%
EY 9.85 0.76 -8.38 -7.05 -20.37 -78.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.44 0.63 0.56 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 20/02/06 23/02/05 27/02/04 27/02/03 22/02/02 27/03/01 - -
Price 0.25 0.28 0.41 0.42 1.04 0.65 0.00 -
P/RPS 0.81 1.17 1.33 2.09 1.79 1.17 0.00 -100.00%
P/EPS 12.09 123.08 -11.38 -14.90 -4.96 -0.88 0.00 -100.00%
EY 8.27 0.81 -8.79 -6.71 -20.17 -113.93 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.60 0.59 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