[BERNAS] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 143.95%
YoY- 3.46%
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 410,771 1,763,800 1,261,991 911,251 494,537 1,681,758 1,194,791 -50.95%
PBT -4,510 59,043 51,963 65,639 30,909 137,206 96,062 -
Tax -1,806 -22,986 -23,671 -22,441 -13,201 -49,900 -34,239 -85.96%
NP -6,316 36,057 28,292 43,198 17,708 87,306 61,823 -
-
NP to SH -6,316 36,057 28,292 43,198 17,708 87,306 61,823 -
-
Tax Rate - 38.93% 45.55% 34.19% 42.71% 36.37% 35.64% -
Total Cost 417,087 1,727,743 1,233,699 868,053 476,829 1,594,452 1,132,968 -48.66%
-
Net Worth 636,047 615,528 617,360 633,253 629,292 602,917 579,316 6.43%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 636,047 615,528 617,360 633,253 629,292 602,917 579,316 6.43%
NOSH 444,788 442,826 444,144 297,302 292,694 292,678 292,584 32.24%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -1.54% 2.04% 2.24% 4.74% 3.58% 5.19% 5.17% -
ROE -0.99% 5.86% 4.58% 6.82% 2.81% 14.48% 10.67% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 92.35 398.31 284.14 306.51 168.96 574.61 408.36 -62.91%
EPS -1.42 8.15 6.37 14.53 6.05 29.83 21.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.39 1.39 2.13 2.15 2.06 1.98 -19.51%
Adjusted Per Share Value based on latest NOSH - 297,432
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 87.34 375.04 268.34 193.76 105.15 357.60 254.05 -50.95%
EPS -1.34 7.67 6.02 9.19 3.77 18.56 13.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3524 1.3088 1.3127 1.3465 1.3381 1.282 1.2318 6.43%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.15 1.24 1.26 2.22 2.25 1.86 1.56 -
P/RPS 1.25 0.31 0.44 0.72 1.33 0.32 0.38 121.34%
P/EPS -80.99 15.23 19.78 15.28 37.19 6.24 7.38 -
EY -1.23 6.57 5.06 6.55 2.69 16.04 13.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 0.91 1.04 1.05 0.90 0.79 0.84%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 28/02/03 18/12/02 30/08/02 31/05/02 04/03/02 30/11/01 -
Price 1.20 1.22 1.23 2.22 2.19 1.98 1.84 -
P/RPS 1.30 0.31 0.43 0.72 1.30 0.34 0.45 102.97%
P/EPS -84.51 14.98 19.31 15.28 36.20 6.64 8.71 -
EY -1.18 6.67 5.18 6.55 2.76 15.07 11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.88 1.04 1.02 0.96 0.93 -6.56%

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