[BERNAS] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -18.87%
YoY- -29.75%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,763,800 1,682,654 1,822,502 1,978,148 1,681,758 1,593,054 1,692,838 2.76%
PBT 59,043 69,284 131,278 123,636 137,206 128,082 126,350 -39.69%
Tax -22,986 -31,561 -44,882 -52,804 -49,900 -45,652 -42,840 -33.89%
NP 36,057 37,722 86,396 70,832 87,306 82,430 83,510 -42.78%
-
NP to SH 36,057 37,722 86,396 70,832 87,306 82,430 83,510 -42.78%
-
Tax Rate 38.93% 45.55% 34.19% 42.71% 36.37% 35.64% 33.91% -
Total Cost 1,727,743 1,644,932 1,736,106 1,907,316 1,594,452 1,510,624 1,609,328 4.83%
-
Net Worth 615,528 617,360 633,253 629,292 602,917 579,316 573,509 4.81%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 615,528 617,360 633,253 629,292 602,917 579,316 573,509 4.81%
NOSH 442,826 444,144 297,302 292,694 292,678 292,584 292,606 31.71%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.04% 2.24% 4.74% 3.58% 5.19% 5.17% 4.93% -
ROE 5.86% 6.11% 13.64% 11.26% 14.48% 14.23% 14.56% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 398.31 378.85 613.01 675.84 574.61 544.48 578.54 -21.97%
EPS 8.15 8.49 29.06 24.20 29.83 28.17 28.54 -56.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.39 2.13 2.15 2.06 1.98 1.96 -20.42%
Adjusted Per Share Value based on latest NOSH - 292,694
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 375.04 357.79 387.52 420.62 357.60 338.74 359.95 2.76%
EPS 7.67 8.02 18.37 15.06 18.56 17.53 17.76 -42.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3088 1.3127 1.3465 1.3381 1.282 1.2318 1.2195 4.81%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.24 1.26 2.22 2.25 1.86 1.56 1.35 -
P/RPS 0.31 0.33 0.36 0.33 0.32 0.29 0.23 21.95%
P/EPS 15.23 14.84 7.64 9.30 6.24 5.54 4.73 117.58%
EY 6.57 6.74 13.09 10.76 16.04 18.06 21.14 -54.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.91 1.04 1.05 0.90 0.79 0.69 18.43%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 18/12/02 30/08/02 31/05/02 04/03/02 30/11/01 30/08/01 -
Price 1.22 1.23 2.22 2.19 1.98 1.84 1.72 -
P/RPS 0.31 0.32 0.36 0.32 0.34 0.34 0.30 2.20%
P/EPS 14.98 14.48 7.64 9.05 6.64 6.53 6.03 83.12%
EY 6.67 6.91 13.09 11.05 15.07 15.31 16.59 -45.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 1.04 1.02 0.96 0.93 0.88 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