[BERNAS] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 48.06%
YoY- 95.16%
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 911,251 494,537 1,681,758 1,194,791 846,419 432,176 1,791,799 -36.36%
PBT 65,639 30,909 137,206 96,062 63,175 32,712 94,972 -21.88%
Tax -22,441 -13,201 -49,900 -34,239 -21,420 -7,504 -36,810 -28.16%
NP 43,198 17,708 87,306 61,823 41,755 25,208 58,162 -18.03%
-
NP to SH 43,198 17,708 87,306 61,823 41,755 25,208 58,162 -18.03%
-
Tax Rate 34.19% 42.71% 36.37% 35.64% 33.91% 22.94% 38.76% -
Total Cost 868,053 476,829 1,594,452 1,132,968 804,664 406,968 1,733,637 -37.02%
-
Net Worth 633,253 629,292 602,917 579,316 573,509 570,890 532,832 12.23%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 633,253 629,292 602,917 579,316 573,509 570,890 532,832 12.23%
NOSH 297,302 292,694 292,678 292,584 292,606 292,764 292,765 1.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 4.74% 3.58% 5.19% 5.17% 4.93% 5.83% 3.25% -
ROE 6.82% 2.81% 14.48% 10.67% 7.28% 4.42% 10.92% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 306.51 168.96 574.61 408.36 289.27 147.62 612.03 -37.01%
EPS 14.53 6.05 29.83 21.13 14.27 8.61 19.88 -18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.15 2.06 1.98 1.96 1.95 1.82 11.08%
Adjusted Per Share Value based on latest NOSH - 292,536
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 193.76 105.15 357.60 254.05 179.98 91.89 381.00 -36.36%
EPS 9.19 3.77 18.56 13.15 8.88 5.36 12.37 -18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3465 1.3381 1.282 1.2318 1.2195 1.2139 1.133 12.23%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.22 2.25 1.86 1.56 1.35 1.25 1.32 -
P/RPS 0.72 1.33 0.32 0.38 0.47 0.85 0.22 120.91%
P/EPS 15.28 37.19 6.24 7.38 9.46 14.52 6.64 74.56%
EY 6.55 2.69 16.04 13.54 10.57 6.89 15.05 -42.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 0.90 0.79 0.69 0.64 0.73 26.69%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 31/05/02 04/03/02 30/11/01 30/08/01 05/07/01 06/04/01 -
Price 2.22 2.19 1.98 1.84 1.72 1.39 1.18 -
P/RPS 0.72 1.30 0.34 0.45 0.59 0.94 0.19 143.65%
P/EPS 15.28 36.20 6.64 8.71 12.05 16.14 5.94 88.06%
EY 6.55 2.76 15.07 11.48 8.30 6.19 16.84 -46.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.02 0.96 0.93 0.88 0.71 0.65 36.91%

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