[BERTAM] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -132.76%
YoY- -36.2%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 34,509 64,012 49,399 63,711 38,895 10,412 10,009 22.89%
PBT -9,888 5,825 452 -6,596 -4,260 -3,751 -13,311 -4.83%
Tax 1,179 -1,535 17 -843 -1,371 4,386 13,311 -33.22%
NP -8,709 4,290 469 -7,439 -5,631 635 0 -
-
NP to SH -8,709 4,290 469 -7,439 -5,462 -3,752 -13,311 -6.82%
-
Tax Rate - 26.35% -3.76% - - - - -
Total Cost 43,218 59,722 48,930 71,150 44,526 9,777 10,009 27.59%
-
Net Worth 134,480 145,234 140,184 140,413 137,531 -36,301 -32,175 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 134,480 145,234 140,184 140,413 137,531 -36,301 -32,175 -
NOSH 206,892 207,478 206,153 206,490 193,706 17,882 17,975 50.23%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -25.24% 6.70% 0.95% -11.68% -14.48% 6.10% 0.00% -
ROE -6.48% 2.95% 0.33% -5.30% -3.97% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 16.68 30.85 23.96 30.85 20.08 58.23 55.68 -18.19%
EPS -4.21 2.07 0.23 -3.60 -2.82 -20.98 -74.05 -37.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.70 0.68 0.68 0.71 -2.03 -1.79 -
Adjusted Per Share Value based on latest NOSH - 206,490
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.13 13.23 10.21 13.17 8.04 2.15 2.07 22.87%
EPS -1.80 0.89 0.10 -1.54 -1.13 -0.78 -2.75 -6.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.278 0.3002 0.2898 0.2902 0.2843 -0.075 -0.0665 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.23 0.21 0.30 0.43 0.40 1.03 0.94 -
P/RPS 1.38 0.68 1.25 1.39 1.99 1.77 1.69 -3.31%
P/EPS -5.46 10.16 131.87 -11.94 -14.19 -4.91 -1.27 27.50%
EY -18.30 9.85 0.76 -8.38 -7.05 -20.37 -78.78 -21.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.44 0.63 0.56 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 20/02/06 23/02/05 27/02/04 27/02/03 22/02/02 27/03/01 -
Price 0.34 0.25 0.28 0.41 0.42 1.04 0.65 -
P/RPS 2.04 0.81 1.17 1.33 2.09 1.79 1.17 9.70%
P/EPS -8.08 12.09 123.08 -11.38 -14.90 -4.96 -0.88 44.68%
EY -12.38 8.27 0.81 -8.79 -6.71 -20.17 -113.93 -30.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.36 0.41 0.60 0.59 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