[BERNAS] QoQ Cumulative Quarter Result on 30-Jun-2001 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 65.64%
YoY- 172.84%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 494,537 1,681,758 1,194,791 846,419 432,176 1,791,799 1,286,350 -47.15%
PBT 30,909 137,206 96,062 63,175 32,712 94,972 52,377 -29.66%
Tax -13,201 -49,900 -34,239 -21,420 -7,504 -36,810 -20,699 -25.92%
NP 17,708 87,306 61,823 41,755 25,208 58,162 31,678 -32.16%
-
NP to SH 17,708 87,306 61,823 41,755 25,208 58,162 31,678 -32.16%
-
Tax Rate 42.71% 36.37% 35.64% 33.91% 22.94% 38.76% 39.52% -
Total Cost 476,829 1,594,452 1,132,968 804,664 406,968 1,733,637 1,254,672 -47.56%
-
Net Worth 629,292 602,917 579,316 573,509 570,890 532,832 525,158 12.82%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 629,292 602,917 579,316 573,509 570,890 532,832 525,158 12.82%
NOSH 292,694 292,678 292,584 292,606 292,764 292,765 292,502 0.04%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 3.58% 5.19% 5.17% 4.93% 5.83% 3.25% 2.46% -
ROE 2.81% 14.48% 10.67% 7.28% 4.42% 10.92% 6.03% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 168.96 574.61 408.36 289.27 147.62 612.03 439.77 -47.18%
EPS 6.05 29.83 21.13 14.27 8.61 19.88 10.83 -32.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.06 1.98 1.96 1.95 1.82 1.7954 12.78%
Adjusted Per Share Value based on latest NOSH - 292,867
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 105.15 357.60 254.05 179.98 91.89 381.00 273.52 -47.16%
EPS 3.77 18.56 13.15 8.88 5.36 12.37 6.74 -32.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3381 1.282 1.2318 1.2195 1.2139 1.133 1.1167 12.82%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.25 1.86 1.56 1.35 1.25 1.32 1.81 -
P/RPS 1.33 0.32 0.38 0.47 0.85 0.22 0.41 119.29%
P/EPS 37.19 6.24 7.38 9.46 14.52 6.64 16.71 70.54%
EY 2.69 16.04 13.54 10.57 6.89 15.05 5.98 -41.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.90 0.79 0.69 0.64 0.73 1.01 2.62%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 04/03/02 30/11/01 30/08/01 05/07/01 06/04/01 22/01/01 -
Price 2.19 1.98 1.84 1.72 1.39 1.18 1.75 -
P/RPS 1.30 0.34 0.45 0.59 0.94 0.19 0.40 119.56%
P/EPS 36.20 6.64 8.71 12.05 16.14 5.94 16.16 71.28%
EY 2.76 15.07 11.48 8.30 6.19 16.84 6.19 -41.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.96 0.93 0.88 0.71 0.65 0.97 3.41%

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