[BERNAS] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -65.5%
YoY- -89.3%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 735,404 2,501,954 1,725,287 1,213,499 606,697 2,240,063 1,665,881 -41.99%
PBT 3,255 -94,329 -13,272 10,386 23,349 145,139 113,190 -90.59%
Tax 9,193 36,857 -3,232 5,236 -3,980 -37,796 -24,775 -
NP 12,448 -57,472 -16,504 15,622 19,369 107,343 88,415 -72.90%
-
NP to SH 10,192 -76,018 -31,034 6,094 17,666 103,586 84,572 -75.57%
-
Tax Rate -282.43% - - -50.41% 17.05% 26.04% 21.89% -
Total Cost 722,956 2,559,426 1,741,791 1,197,877 587,328 2,132,720 1,577,466 -40.52%
-
Net Worth 761,515 1,162,081 1,803,685 390,970 994,784 963,467 1,021,161 -17.75%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 19,230 - 35,366 9,177 21,439 17,924 22,492 -9.91%
Div Payout % 188.68% - 0.00% 150.60% 121.36% 17.30% 26.60% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 761,515 1,162,081 1,803,685 390,970 994,784 963,467 1,021,161 -17.75%
NOSH 384,603 635,017 884,159 183,554 428,786 448,124 449,851 -9.91%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.69% -2.30% -0.96% 1.29% 3.19% 4.79% 5.31% -
ROE 1.34% -6.54% -1.72% 1.56% 1.78% 10.75% 8.28% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 191.21 394.00 195.13 661.11 141.49 499.88 370.32 -35.61%
EPS 2.65 -12.22 -3.51 3.32 4.12 22.82 18.80 -72.88%
DPS 5.00 0.00 4.00 5.00 5.00 4.00 5.00 0.00%
NAPS 1.98 1.83 2.04 2.13 2.32 2.15 2.27 -8.70%
Adjusted Per Share Value based on latest NOSH - 1,446,499
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 156.37 532.00 366.85 258.03 129.00 476.31 354.22 -41.99%
EPS 2.17 -16.16 -6.60 1.30 3.76 22.03 17.98 -75.54%
DPS 4.09 0.00 7.52 1.95 4.56 3.81 4.78 -9.86%
NAPS 1.6192 2.471 3.8352 0.8313 2.1152 2.0486 2.1713 -17.75%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.28 1.20 1.30 1.59 1.79 2.11 2.05 -
P/RPS 0.67 0.30 0.67 0.24 1.27 0.42 0.55 14.04%
P/EPS 48.30 -10.02 -37.04 47.89 43.45 9.13 10.90 169.53%
EY 2.07 -9.98 -2.70 2.09 2.30 10.96 9.17 -62.89%
DY 3.91 0.00 3.08 3.14 2.79 1.90 2.44 36.89%
P/NAPS 0.65 0.66 0.64 0.75 0.77 0.98 0.90 -19.48%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 28/11/08 27/08/08 29/05/08 26/02/08 29/11/07 -
Price 1.56 1.40 1.18 1.39 1.84 2.05 2.15 -
P/RPS 0.82 0.36 0.60 0.21 1.30 0.41 0.58 25.94%
P/EPS 58.87 -11.69 -33.62 41.87 44.66 8.87 11.44 197.76%
EY 1.70 -8.55 -2.97 2.39 2.24 11.28 8.74 -66.39%
DY 3.21 0.00 3.39 3.60 2.72 1.95 2.33 23.78%
P/NAPS 0.79 0.77 0.58 0.65 0.79 0.95 0.95 -11.55%

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