[BERNAS] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 58.9%
YoY- -112.02%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,954,560 1,824,738 1,807,726 876,561 1,643,084 1,763,800 1,682,654 10.49%
PBT 229,052 -3,438 37,753 -1,936 -18,040 59,043 69,284 121.76%
Tax -71,100 -15,444 -25,542 -8,447 -7,224 -22,986 -31,561 71.76%
NP 157,952 -18,882 12,210 -10,383 -25,264 36,057 37,722 159.56%
-
NP to SH 157,952 -18,882 12,210 -10,383 -25,264 36,057 37,722 159.56%
-
Tax Rate 31.04% - 67.66% - - 38.93% 45.55% -
Total Cost 1,796,608 1,843,620 1,795,516 886,944 1,668,348 1,727,743 1,644,932 6.05%
-
Net Worth 652,951 609,578 635,725 607,893 636,047 615,528 617,360 3.80%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 652,951 609,578 635,725 607,893 636,047 615,528 617,360 3.80%
NOSH 444,184 444,947 444,563 443,717 444,788 442,826 444,144 0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.08% -1.03% 0.68% -1.18% -1.54% 2.04% 2.24% -
ROE 24.19% -3.10% 1.92% -1.71% -3.97% 5.86% 6.11% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 440.03 410.10 406.63 197.55 369.41 398.31 378.85 10.48%
EPS 35.56 -3.84 2.75 -2.34 -5.68 8.15 8.49 159.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.37 1.43 1.37 1.43 1.39 1.39 3.79%
Adjusted Per Share Value based on latest NOSH - 442,065
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 415.60 388.00 384.38 186.39 349.37 375.04 357.79 10.49%
EPS 33.59 -4.01 2.60 -2.21 -5.37 7.67 8.02 159.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3884 1.2962 1.3518 1.2926 1.3524 1.3088 1.3127 3.80%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.13 1.03 1.09 1.15 1.15 1.24 1.26 -
P/RPS 0.26 0.25 0.27 0.58 0.31 0.31 0.33 -14.68%
P/EPS 3.18 -24.27 39.68 -49.15 -20.25 15.23 14.84 -64.15%
EY 31.47 -4.12 2.52 -2.03 -4.94 6.57 6.74 179.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.76 0.84 0.80 0.89 0.91 -10.53%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 01/03/04 12/12/03 29/08/03 28/05/03 28/02/03 18/12/02 -
Price 1.18 1.16 1.02 1.21 1.20 1.22 1.23 -
P/RPS 0.27 0.28 0.25 0.61 0.32 0.31 0.32 -10.69%
P/EPS 3.32 -27.34 37.14 -51.71 -21.13 14.98 14.48 -62.50%
EY 30.14 -3.66 2.69 -1.93 -4.73 6.67 6.91 166.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.85 0.71 0.88 0.84 0.88 0.88 -6.15%

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