[BERNAS] QoQ Quarter Result on 30-Sep-2002 [#3]

Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -158.48%
YoY- -174.28%
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 465,790 410,771 501,809 350,740 416,714 494,537 486,967 -2.92%
PBT 2,574 -4,510 7,080 -13,676 34,729 30,909 47,686 -85.79%
Tax -6,641 -1,806 -9,553 -1,230 -9,239 -13,201 -15,358 -42.90%
NP -4,067 -6,316 -2,473 -14,906 25,490 17,708 32,328 -
-
NP to SH -4,067 -6,316 -2,473 -14,906 25,490 17,708 32,328 -
-
Tax Rate 258.00% - 134.93% - 26.60% 42.71% 32.21% -
Total Cost 469,857 417,087 504,282 365,646 391,224 476,829 454,639 2.22%
-
Net Worth 605,629 636,047 610,624 616,647 633,532 629,292 602,675 0.32%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 605,629 636,047 610,624 616,647 633,532 629,292 602,675 0.32%
NOSH 442,065 444,788 442,481 443,630 297,432 292,694 292,561 31.77%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -0.87% -1.54% -0.49% -4.25% 6.12% 3.58% 6.64% -
ROE -0.67% -0.99% -0.40% -2.42% 4.02% 2.81% 5.36% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 105.37 92.35 113.41 79.06 140.10 168.96 166.45 -26.33%
EPS -0.92 -1.42 -0.56 -3.36 8.57 6.05 11.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.43 1.38 1.39 2.13 2.15 2.06 -23.86%
Adjusted Per Share Value based on latest NOSH - 443,630
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 99.04 87.34 106.70 74.58 88.61 105.15 103.55 -2.93%
EPS -0.86 -1.34 -0.53 -3.17 5.42 3.77 6.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2878 1.3524 1.2984 1.3112 1.3471 1.3381 1.2815 0.32%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.15 1.15 1.24 1.26 2.22 2.25 1.86 -
P/RPS 1.09 1.25 1.09 1.59 1.58 1.33 1.12 -1.79%
P/EPS -125.00 -80.99 -221.87 -37.50 25.90 37.19 16.83 -
EY -0.80 -1.23 -0.45 -2.67 3.86 2.69 5.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.80 0.90 0.91 1.04 1.05 0.90 -4.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 28/05/03 28/02/03 18/12/02 30/08/02 31/05/02 04/03/02 -
Price 1.21 1.20 1.22 1.23 2.22 2.19 1.98 -
P/RPS 1.15 1.30 1.08 1.56 1.58 1.30 1.19 -2.25%
P/EPS -131.52 -84.51 -218.29 -36.61 25.90 36.20 17.92 -
EY -0.76 -1.18 -0.46 -2.73 3.86 2.76 5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.84 0.88 0.88 1.04 1.02 0.96 -5.65%

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