[BERNAS] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 27.45%
YoY- -58.7%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,355,795 876,561 410,771 1,763,800 1,261,991 911,251 494,537 95.76%
PBT 28,315 -1,936 -4,510 59,043 51,963 65,639 30,909 -5.67%
Tax -19,157 -8,447 -1,806 -22,986 -23,671 -22,441 -13,201 28.14%
NP 9,158 -10,383 -6,316 36,057 28,292 43,198 17,708 -35.54%
-
NP to SH 9,158 -10,383 -6,316 36,057 28,292 43,198 17,708 -35.54%
-
Tax Rate 67.66% - - 38.93% 45.55% 34.19% 42.71% -
Total Cost 1,346,637 886,944 417,087 1,727,743 1,233,699 868,053 476,829 99.67%
-
Net Worth 635,725 607,893 636,047 615,528 617,360 633,253 629,292 0.67%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 635,725 607,893 636,047 615,528 617,360 633,253 629,292 0.67%
NOSH 444,563 443,717 444,788 442,826 444,144 297,302 292,694 32.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.68% -1.18% -1.54% 2.04% 2.24% 4.74% 3.58% -
ROE 1.44% -1.71% -0.99% 5.86% 4.58% 6.82% 2.81% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 304.97 197.55 92.35 398.31 284.14 306.51 168.96 48.19%
EPS 2.06 -2.34 -1.42 8.15 6.37 14.53 6.05 -51.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.37 1.43 1.39 1.39 2.13 2.15 -23.78%
Adjusted Per Share Value based on latest NOSH - 442,481
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 288.29 186.39 87.34 375.04 268.34 193.76 105.15 95.77%
EPS 1.95 -2.21 -1.34 7.67 6.02 9.19 3.77 -35.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3518 1.2926 1.3524 1.3088 1.3127 1.3465 1.3381 0.68%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.09 1.15 1.15 1.24 1.26 2.22 2.25 -
P/RPS 0.36 0.58 1.25 0.31 0.44 0.72 1.33 -58.12%
P/EPS 52.91 -49.15 -80.99 15.23 19.78 15.28 37.19 26.46%
EY 1.89 -2.03 -1.23 6.57 5.06 6.55 2.69 -20.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.84 0.80 0.89 0.91 1.04 1.05 -19.36%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 12/12/03 29/08/03 28/05/03 28/02/03 18/12/02 30/08/02 31/05/02 -
Price 1.02 1.21 1.20 1.22 1.23 2.22 2.19 -
P/RPS 0.33 0.61 1.30 0.31 0.43 0.72 1.30 -59.87%
P/EPS 49.51 -51.71 -84.51 14.98 19.31 15.28 36.20 23.18%
EY 2.02 -1.93 -1.18 6.67 5.18 6.55 2.76 -18.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.88 0.84 0.88 0.88 1.04 1.02 -21.44%

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