[BERNAS] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
05-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -56.66%
YoY- 77.42%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 1,681,758 1,194,791 846,419 432,176 1,791,799 1,286,350 811,073 62.38%
PBT 137,206 96,062 63,175 32,712 94,972 52,377 27,503 191.11%
Tax -49,900 -34,239 -21,420 -7,504 -36,810 -20,699 -12,199 155.11%
NP 87,306 61,823 41,755 25,208 58,162 31,678 15,304 218.25%
-
NP to SH 87,306 61,823 41,755 25,208 58,162 31,678 15,304 218.25%
-
Tax Rate 36.37% 35.64% 33.91% 22.94% 38.76% 39.52% 44.36% -
Total Cost 1,594,452 1,132,968 804,664 406,968 1,733,637 1,254,672 795,769 58.73%
-
Net Worth 602,917 579,316 573,509 570,890 532,832 525,158 292,600 61.71%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 602,917 579,316 573,509 570,890 532,832 525,158 292,600 61.71%
NOSH 292,678 292,584 292,606 292,764 292,765 292,502 292,600 0.01%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 5.19% 5.17% 4.93% 5.83% 3.25% 2.46% 1.89% -
ROE 14.48% 10.67% 7.28% 4.42% 10.92% 6.03% 5.23% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 574.61 408.36 289.27 147.62 612.03 439.77 277.19 62.36%
EPS 29.83 21.13 14.27 8.61 19.88 10.83 5.23 218.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.98 1.96 1.95 1.82 1.7954 1.00 61.68%
Adjusted Per Share Value based on latest NOSH - 292,764
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 357.60 254.05 179.98 91.89 381.00 273.52 172.46 62.39%
EPS 18.56 13.15 8.88 5.36 12.37 6.74 3.25 218.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.282 1.2318 1.2195 1.2139 1.133 1.1167 0.6222 61.70%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.86 1.56 1.35 1.25 1.32 1.81 2.44 -
P/RPS 0.32 0.38 0.47 0.85 0.22 0.41 0.88 -48.95%
P/EPS 6.24 7.38 9.46 14.52 6.64 16.71 46.65 -73.74%
EY 16.04 13.54 10.57 6.89 15.05 5.98 2.14 281.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.79 0.69 0.64 0.73 1.01 2.44 -48.47%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 04/03/02 30/11/01 30/08/01 05/07/01 06/04/01 22/01/01 16/11/00 -
Price 1.98 1.84 1.72 1.39 1.18 1.75 1.70 -
P/RPS 0.34 0.45 0.59 0.94 0.19 0.40 0.61 -32.20%
P/EPS 6.64 8.71 12.05 16.14 5.94 16.16 32.50 -65.21%
EY 15.07 11.48 8.30 6.19 16.84 6.19 3.08 187.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.93 0.88 0.71 0.65 0.97 1.70 -31.60%

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