[BERNAS] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -306.18%
YoY- -152.37%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,483,751 1,001,966 488,640 1,824,738 1,355,795 876,561 410,771 134.86%
PBT 154,875 110,817 57,263 -3,438 28,315 -1,936 -4,510 -
Tax -46,663 -28,792 -17,775 -15,444 -19,157 -8,447 -1,806 768.82%
NP 108,212 82,025 39,488 -18,882 9,158 -10,383 -6,316 -
-
NP to SH 108,212 82,025 39,488 -18,882 9,158 -10,383 -6,316 -
-
Tax Rate 30.13% 25.98% 31.04% - 67.66% - - -
Total Cost 1,375,539 919,941 449,152 1,843,620 1,346,637 886,944 417,087 121.08%
-
Net Worth 699,435 679,838 652,951 609,578 635,725 607,893 636,047 6.51%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 20,047 19,995 - - - - - -
Div Payout % 18.53% 24.38% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 699,435 679,838 652,951 609,578 635,725 607,893 636,047 6.51%
NOSH 445,500 444,339 444,184 444,947 444,563 443,717 444,788 0.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.29% 8.19% 8.08% -1.03% 0.68% -1.18% -1.54% -
ROE 15.47% 12.07% 6.05% -3.10% 1.44% -1.71% -0.99% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 333.05 225.50 110.01 410.10 304.97 197.55 92.35 134.62%
EPS 24.29 18.46 8.89 -3.84 2.06 -2.34 -1.42 -
DPS 4.50 4.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.53 1.47 1.37 1.43 1.37 1.43 6.40%
Adjusted Per Share Value based on latest NOSH - 444,813
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 315.49 213.05 103.90 388.00 288.29 186.39 87.34 134.87%
EPS 23.01 17.44 8.40 -4.01 1.95 -2.21 -1.34 -
DPS 4.26 4.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4872 1.4456 1.3884 1.2962 1.3518 1.2926 1.3524 6.52%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.52 1.33 1.13 1.03 1.09 1.15 1.15 -
P/RPS 0.46 0.59 1.03 0.25 0.36 0.58 1.25 -48.55%
P/EPS 6.26 7.20 12.71 -24.27 52.91 -49.15 -80.99 -
EY 15.98 13.88 7.87 -4.12 1.89 -2.03 -1.23 -
DY 2.96 3.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.87 0.77 0.75 0.76 0.84 0.80 13.66%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 26/05/04 01/03/04 12/12/03 29/08/03 28/05/03 -
Price 1.71 1.40 1.18 1.16 1.02 1.21 1.20 -
P/RPS 0.51 0.62 1.07 0.28 0.33 0.61 1.30 -46.31%
P/EPS 7.04 7.58 13.27 -27.34 49.51 -51.71 -84.51 -
EY 14.20 13.19 7.53 -3.66 2.02 -1.93 -1.18 -
DY 2.63 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.92 0.80 0.85 0.71 0.88 0.84 18.91%

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