[BERNAS] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -117.52%
YoY- -135.67%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,824,738 1,355,795 876,561 410,771 1,763,800 1,261,991 911,251 58.66%
PBT -3,438 28,315 -1,936 -4,510 59,043 51,963 65,639 -
Tax -15,444 -19,157 -8,447 -1,806 -22,986 -23,671 -22,441 -21.99%
NP -18,882 9,158 -10,383 -6,316 36,057 28,292 43,198 -
-
NP to SH -18,882 9,158 -10,383 -6,316 36,057 28,292 43,198 -
-
Tax Rate - 67.66% - - 38.93% 45.55% 34.19% -
Total Cost 1,843,620 1,346,637 886,944 417,087 1,727,743 1,233,699 868,053 65.00%
-
Net Worth 609,578 635,725 607,893 636,047 615,528 617,360 633,253 -2.50%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 609,578 635,725 607,893 636,047 615,528 617,360 633,253 -2.50%
NOSH 444,947 444,563 443,717 444,788 442,826 444,144 297,302 30.74%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -1.03% 0.68% -1.18% -1.54% 2.04% 2.24% 4.74% -
ROE -3.10% 1.44% -1.71% -0.99% 5.86% 4.58% 6.82% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 410.10 304.97 197.55 92.35 398.31 284.14 306.51 21.35%
EPS -3.84 2.06 -2.34 -1.42 8.15 6.37 14.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.43 1.37 1.43 1.39 1.39 2.13 -25.42%
Adjusted Per Share Value based on latest NOSH - 444,788
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 388.00 288.29 186.39 87.34 375.04 268.34 193.76 58.67%
EPS -4.01 1.95 -2.21 -1.34 7.67 6.02 9.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2962 1.3518 1.2926 1.3524 1.3088 1.3127 1.3465 -2.49%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.03 1.09 1.15 1.15 1.24 1.26 2.22 -
P/RPS 0.25 0.36 0.58 1.25 0.31 0.44 0.72 -50.50%
P/EPS -24.27 52.91 -49.15 -80.99 15.23 19.78 15.28 -
EY -4.12 1.89 -2.03 -1.23 6.57 5.06 6.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.84 0.80 0.89 0.91 1.04 -19.53%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 01/03/04 12/12/03 29/08/03 28/05/03 28/02/03 18/12/02 30/08/02 -
Price 1.16 1.02 1.21 1.20 1.22 1.23 2.22 -
P/RPS 0.28 0.33 0.61 1.30 0.31 0.43 0.72 -46.62%
P/EPS -27.34 49.51 -51.71 -84.51 14.98 19.31 15.28 -
EY -3.66 2.02 -1.93 -1.18 6.67 5.18 6.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.71 0.88 0.84 0.88 0.88 1.04 -12.55%

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