[BERNAS] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -220.84%
YoY- -234.4%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 875,095 735,404 776,667 511,788 606,802 606,697 622,295 25.54%
PBT 98,622 3,255 -80,032 -23,658 -12,963 23,349 6,943 487.47%
Tax -30,000 9,193 41,825 -8,468 9,216 -3,980 -1,158 777.27%
NP 68,622 12,448 -38,207 -32,126 -3,747 19,369 5,785 420.90%
-
NP to SH 65,667 10,192 -39,930 -37,128 -11,572 17,666 6,629 361.89%
-
Tax Rate 30.42% -282.43% - - - 17.05% 16.68% -
Total Cost 806,473 722,956 814,874 543,914 610,549 587,328 616,510 19.62%
-
Net Worth 900,150 761,515 1,062,751 1,108,947 3,081,045 994,784 877,909 1.68%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 90 - - - 72,324 - - -
Div Payout % 0.14% - - - 0.00% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 900,150 761,515 1,062,751 1,108,947 3,081,045 994,784 877,909 1.68%
NOSH 450,075 384,603 526,114 543,601 1,446,499 428,786 438,954 1.68%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.84% 1.69% -4.92% -6.28% -0.62% 3.19% 0.93% -
ROE 7.30% 1.34% -3.76% -3.35% -0.38% 1.78% 0.76% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 194.43 191.21 147.62 94.15 41.95 141.49 141.77 23.46%
EPS 13.96 2.65 -8.12 -6.83 -0.80 4.12 1.23 405.78%
DPS 0.02 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 1.98 2.02 2.04 2.13 2.32 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 543,601
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 186.07 156.37 165.14 108.82 129.03 129.00 132.32 25.54%
EPS 13.96 2.17 -8.49 -7.89 -2.46 3.76 1.41 361.72%
DPS 0.02 0.00 0.00 0.00 15.38 0.00 0.00 -
NAPS 1.914 1.6192 2.2598 2.358 6.5513 2.1152 1.8667 1.68%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.82 1.28 1.20 1.30 1.59 1.79 2.11 -
P/RPS 0.94 0.67 0.81 1.38 3.79 1.27 1.49 -26.46%
P/EPS 12.47 48.30 -15.81 -19.03 -198.75 43.45 139.72 -80.05%
EY 8.02 2.07 -6.32 -5.25 -0.50 2.30 0.72 399.49%
DY 0.01 0.00 0.00 0.00 3.14 0.00 0.00 -
P/NAPS 0.91 0.65 0.59 0.64 0.75 0.77 1.06 -9.68%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 26/02/09 28/11/08 27/08/08 29/05/08 26/02/08 -
Price 1.92 1.56 1.40 1.18 1.39 1.84 2.05 -
P/RPS 0.99 0.82 0.95 1.25 3.31 1.30 1.45 -22.48%
P/EPS 13.16 58.87 -18.45 -17.28 -173.75 44.66 135.75 -78.92%
EY 7.60 1.70 -5.42 -5.79 -0.58 2.24 0.74 373.15%
DY 0.01 0.00 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 0.96 0.79 0.69 0.58 0.65 0.79 1.03 -4.58%

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