[BERNAS] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -82.95%
YoY- -35.55%
Quarter Report
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,501,954 1,725,287 1,213,499 606,697 2,240,063 1,665,881 1,097,933 72.73%
PBT -94,329 -13,272 10,386 23,349 145,139 113,190 77,639 -
Tax 36,857 -3,232 5,236 -3,980 -37,796 -24,775 -18,392 -
NP -57,472 -16,504 15,622 19,369 107,343 88,415 59,247 -
-
NP to SH -76,018 -31,034 6,094 17,666 103,586 84,572 56,946 -
-
Tax Rate - - -50.41% 17.05% 26.04% 21.89% 23.69% -
Total Cost 2,559,426 1,741,791 1,197,877 587,328 2,132,720 1,577,466 1,038,686 81.93%
-
Net Worth 1,162,081 1,803,685 390,970 994,784 963,467 1,021,161 976,992 12.20%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 35,366 9,177 21,439 17,924 22,492 22,615 -
Div Payout % - 0.00% 150.60% 121.36% 17.30% 26.60% 39.71% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,162,081 1,803,685 390,970 994,784 963,467 1,021,161 976,992 12.20%
NOSH 635,017 884,159 183,554 428,786 448,124 449,851 452,311 25.25%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -2.30% -0.96% 1.29% 3.19% 4.79% 5.31% 5.40% -
ROE -6.54% -1.72% 1.56% 1.78% 10.75% 8.28% 5.83% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 394.00 195.13 661.11 141.49 499.88 370.32 242.74 37.91%
EPS -12.22 -3.51 3.32 4.12 22.82 18.80 12.59 -
DPS 0.00 4.00 5.00 5.00 4.00 5.00 5.00 -
NAPS 1.83 2.04 2.13 2.32 2.15 2.27 2.16 -10.41%
Adjusted Per Share Value based on latest NOSH - 428,786
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 532.00 366.85 258.03 129.00 476.31 354.22 233.46 72.73%
EPS -16.16 -6.60 1.30 3.76 22.03 17.98 12.11 -
DPS 0.00 7.52 1.95 4.56 3.81 4.78 4.81 -
NAPS 2.471 3.8352 0.8313 2.1152 2.0486 2.1713 2.0774 12.20%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.20 1.30 1.59 1.79 2.11 2.05 2.22 -
P/RPS 0.30 0.67 0.24 1.27 0.42 0.55 0.91 -52.11%
P/EPS -10.02 -37.04 47.89 43.45 9.13 10.90 17.63 -
EY -9.98 -2.70 2.09 2.30 10.96 9.17 5.67 -
DY 0.00 3.08 3.14 2.79 1.90 2.44 2.25 -
P/NAPS 0.66 0.64 0.75 0.77 0.98 0.90 1.03 -25.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 27/08/08 29/05/08 26/02/08 29/11/07 24/08/07 -
Price 1.40 1.18 1.39 1.84 2.05 2.15 1.93 -
P/RPS 0.36 0.60 0.21 1.30 0.41 0.58 0.80 -41.13%
P/EPS -11.69 -33.62 41.87 44.66 8.87 11.44 15.33 -
EY -8.55 -2.97 2.39 2.24 11.28 8.74 6.52 -
DY 0.00 3.39 3.60 2.72 1.95 2.33 2.59 -
P/NAPS 0.77 0.58 0.65 0.79 0.95 0.95 0.89 -9.16%

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