[BERNAS] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
06-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 83.6%
YoY- -47.67%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 1,194,791 846,419 432,176 1,791,799 1,286,350 811,073 405,326 105.44%
PBT 96,062 63,175 32,712 94,972 52,377 27,503 22,037 166.61%
Tax -34,239 -21,420 -7,504 -36,810 -20,699 -12,199 -7,829 167.18%
NP 61,823 41,755 25,208 58,162 31,678 15,304 14,208 166.29%
-
NP to SH 61,823 41,755 25,208 58,162 31,678 15,304 14,208 166.29%
-
Tax Rate 35.64% 33.91% 22.94% 38.76% 39.52% 44.36% 35.53% -
Total Cost 1,132,968 804,664 406,968 1,733,637 1,254,672 795,769 391,118 103.07%
-
Net Worth 579,316 573,509 570,890 532,832 525,158 292,600 491,877 11.51%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 579,316 573,509 570,890 532,832 525,158 292,600 491,877 11.51%
NOSH 292,584 292,606 292,764 292,765 292,502 292,600 292,662 -0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.17% 4.93% 5.83% 3.25% 2.46% 1.89% 3.51% -
ROE 10.67% 7.28% 4.42% 10.92% 6.03% 5.23% 2.89% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 408.36 289.27 147.62 612.03 439.77 277.19 138.50 105.48%
EPS 21.13 14.27 8.61 19.88 10.83 5.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.96 1.95 1.82 1.7954 1.00 1.6807 11.53%
Adjusted Per Share Value based on latest NOSH - 292,782
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 254.05 179.98 91.89 381.00 273.52 172.46 86.19 105.44%
EPS 13.15 8.88 5.36 12.37 6.74 3.25 3.02 166.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2318 1.2195 1.2139 1.133 1.1167 0.6222 1.0459 11.51%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.56 1.35 1.25 1.32 1.81 2.44 3.48 -
P/RPS 0.38 0.47 0.85 0.22 0.41 0.88 2.51 -71.56%
P/EPS 7.38 9.46 14.52 6.64 16.71 46.65 71.68 -78.00%
EY 13.54 10.57 6.89 15.05 5.98 2.14 1.40 353.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.64 0.73 1.01 2.44 2.07 -47.35%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/11/01 30/08/01 05/07/01 06/04/01 22/01/01 16/11/00 29/05/00 -
Price 1.84 1.72 1.39 1.18 1.75 1.70 2.73 -
P/RPS 0.45 0.59 0.94 0.19 0.40 0.61 1.97 -62.59%
P/EPS 8.71 12.05 16.14 5.94 16.16 32.50 56.23 -71.12%
EY 11.48 8.30 6.19 16.84 6.19 3.08 1.78 246.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 0.71 0.65 0.97 1.70 1.62 -30.90%

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