[BERNAS] QoQ Annualized Quarter Result on 31-Dec-1999 [#4]

Announcement Date
11-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 35.19%
YoY- 3176.98%
View:
Show?
Annualized Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 1,715,133 1,622,146 1,621,304 1,902,191 1,641,946 1,695,184 1,741,440 0.01%
PBT 69,836 55,006 88,148 120,466 83,900 79,740 93,120 0.29%
Tax -27,598 -24,398 -31,316 -9,311 -1,681 -5,052 0 -100.00%
NP 42,237 30,608 56,832 111,155 82,218 74,688 93,120 0.80%
-
NP to SH 42,237 30,608 56,832 111,155 82,218 74,688 93,120 0.80%
-
Tax Rate 39.52% 44.36% 35.53% 7.73% 2.00% 6.34% 0.00% -
Total Cost 1,672,896 1,591,538 1,564,472 1,791,036 1,559,728 1,620,496 1,648,320 -0.01%
-
Net Worth 525,158 292,600 491,877 477,391 292,662 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 525,158 292,600 491,877 477,391 292,662 0 0 -100.00%
NOSH 292,502 292,600 292,662 292,662 292,662 292,664 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 2.46% 1.89% 3.51% 5.84% 5.01% 4.41% 5.35% -
ROE 8.04% 10.46% 11.55% 23.28% 28.09% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 586.37 554.39 553.98 649.96 561.04 579.22 0.00 -100.00%
EPS 14.44 10.46 0.00 37.98 28.09 25.52 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7954 1.00 1.6807 1.6312 1.00 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 292,778
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 364.69 344.92 344.74 404.47 349.13 360.45 370.29 0.01%
EPS 8.98 6.51 12.08 23.64 17.48 15.88 19.80 0.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1167 0.6222 1.0459 1.0151 0.6223 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 1.81 2.44 3.48 0.00 0.00 0.00 0.00 -
P/RPS 0.31 0.44 0.63 0.00 0.00 0.00 0.00 -100.00%
P/EPS 12.53 23.33 17.92 0.00 0.00 0.00 0.00 -100.00%
EY 7.98 4.29 5.58 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 2.44 2.07 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 22/01/01 16/11/00 29/05/00 11/05/00 01/12/99 - - -
Price 1.75 1.70 2.73 2.91 0.00 0.00 0.00 -
P/RPS 0.30 0.31 0.49 0.45 0.00 0.00 0.00 -100.00%
P/EPS 12.12 16.25 14.06 7.66 0.00 0.00 0.00 -100.00%
EY 8.25 6.15 7.11 13.05 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.70 1.62 1.78 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