[BERNAS] QoQ Quarter Result on 30-Sep-2000 [#3]

Announcement Date
22-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 1393.98%
YoY- -32.67%
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 414,243 432,176 505,449 475,277 405,747 405,326 670,731 0.49%
PBT 30,463 32,712 42,595 24,874 5,466 22,037 54,541 0.59%
Tax -13,916 -7,504 -16,111 -8,500 -4,370 -7,829 -5,050 -1.02%
NP 16,547 25,208 26,484 16,374 1,096 14,208 49,491 1.11%
-
NP to SH 16,547 25,208 26,484 16,374 1,096 14,208 49,491 1.11%
-
Tax Rate 45.68% 22.94% 37.82% 34.17% 79.95% 35.53% 9.26% -
Total Cost 397,696 406,968 478,965 458,903 404,651 391,118 621,240 0.45%
-
Net Worth 574,019 570,890 532,864 292,778 292,778 492,072 477,580 -0.18%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 574,019 570,890 532,864 292,778 292,778 492,072 477,580 -0.18%
NOSH 292,867 292,764 292,782 292,778 292,778 292,778 292,778 -0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 3.99% 5.83% 5.24% 3.45% 0.27% 3.51% 7.38% -
ROE 2.88% 4.42% 4.97% 5.59% 0.37% 2.89% 10.36% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 141.44 147.62 172.64 162.33 138.58 138.44 229.09 0.49%
EPS 5.65 8.61 9.05 5.60 0.37 0.00 16.91 1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.95 1.82 1.00 1.00 1.6807 1.6312 -0.18%
Adjusted Per Share Value based on latest NOSH - 292,778
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 88.08 91.89 107.48 101.06 86.28 86.19 142.62 0.49%
EPS 3.52 5.36 5.63 3.48 0.23 3.02 10.52 1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2206 1.2139 1.133 0.6225 0.6225 1.0463 1.0155 -0.18%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.35 1.25 1.32 1.81 2.44 3.48 0.00 -
P/RPS 0.95 0.85 0.76 1.11 1.76 2.51 0.00 -100.00%
P/EPS 23.89 14.52 14.59 32.36 651.81 71.71 0.00 -100.00%
EY 4.19 6.89 6.85 3.09 0.15 1.39 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.73 1.81 2.44 2.07 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 30/08/01 05/07/01 06/04/01 22/01/01 16/11/00 29/05/00 11/05/00 -
Price 1.72 1.39 1.18 1.75 1.70 2.73 2.91 -
P/RPS 1.22 0.94 0.68 1.08 1.23 1.97 1.27 0.04%
P/EPS 30.44 16.14 13.04 31.29 454.13 56.26 17.21 -0.57%
EY 3.28 6.19 7.67 3.20 0.22 1.78 5.81 0.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.71 0.65 1.75 1.70 1.62 1.78 0.71%

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