[BERNAS] QoQ Annualized Quarter Result on 31-Mar-2000 [#1]

Announcement Date
29-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -48.87%
YoY- -38.97%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 1,791,799 1,715,133 1,622,146 1,621,304 1,902,191 1,641,946 1,695,184 -0.05%
PBT 94,972 69,836 55,006 88,148 120,466 83,900 79,740 -0.17%
Tax -36,810 -27,598 -24,398 -31,316 -9,311 -1,681 -5,052 -1.99%
NP 58,162 42,237 30,608 56,832 111,155 82,218 74,688 0.25%
-
NP to SH 58,162 42,237 30,608 56,832 111,155 82,218 74,688 0.25%
-
Tax Rate 38.76% 39.52% 44.36% 35.53% 7.73% 2.00% 6.34% -
Total Cost 1,733,637 1,672,896 1,591,538 1,564,472 1,791,036 1,559,728 1,620,496 -0.06%
-
Net Worth 532,832 525,158 292,600 491,877 477,391 292,662 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 532,832 525,158 292,600 491,877 477,391 292,662 0 -100.00%
NOSH 292,765 292,502 292,600 292,662 292,662 292,662 292,664 -0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 3.25% 2.46% 1.89% 3.51% 5.84% 5.01% 4.41% -
ROE 10.92% 8.04% 10.46% 11.55% 23.28% 28.09% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 612.03 586.37 554.39 553.98 649.96 561.04 579.22 -0.05%
EPS 19.88 14.44 10.46 0.00 37.98 28.09 25.52 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.7954 1.00 1.6807 1.6312 1.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 292,778
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 381.00 364.69 344.92 344.74 404.47 349.13 360.45 -0.05%
EPS 12.37 8.98 6.51 12.08 23.64 17.48 15.88 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.133 1.1167 0.6222 1.0459 1.0151 0.6223 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 1.32 1.81 2.44 3.48 0.00 0.00 0.00 -
P/RPS 0.22 0.31 0.44 0.63 0.00 0.00 0.00 -100.00%
P/EPS 6.64 12.53 23.33 17.92 0.00 0.00 0.00 -100.00%
EY 15.05 7.98 4.29 5.58 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 0.73 1.01 2.44 2.07 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 06/04/01 22/01/01 16/11/00 29/05/00 11/05/00 01/12/99 - -
Price 1.18 1.75 1.70 2.73 2.91 0.00 0.00 -
P/RPS 0.19 0.30 0.31 0.49 0.45 0.00 0.00 -100.00%
P/EPS 5.94 12.12 16.25 14.06 7.66 0.00 0.00 -100.00%
EY 16.84 8.25 6.15 7.11 13.05 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.97 1.70 1.62 1.78 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