[BERNAS] QoQ Quarter Result on 31-Dec-1999 [#4]

Announcement Date
11-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 103.5%
YoY--%
View:
Show?
Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 475,277 405,747 405,326 670,731 383,868 412,232 435,360 -0.08%
PBT 24,874 5,466 22,037 54,541 26,055 16,590 23,280 -0.06%
Tax -8,500 -4,370 -7,829 -5,050 -1,735 -2,526 0 -100.00%
NP 16,374 1,096 14,208 49,491 24,320 14,064 23,280 0.35%
-
NP to SH 16,374 1,096 14,208 49,491 24,320 14,064 23,280 0.35%
-
Tax Rate 34.17% 79.95% 35.53% 9.26% 6.66% 15.23% 0.00% -
Total Cost 458,903 404,651 391,118 621,240 359,548 398,168 412,080 -0.10%
-
Net Worth 292,778 292,778 492,072 477,580 292,778 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 292,778 292,778 492,072 477,580 292,778 0 0 -100.00%
NOSH 292,778 292,778 292,778 292,778 292,778 0 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 3.45% 0.27% 3.51% 7.38% 6.34% 3.41% 5.35% -
ROE 5.59% 0.37% 2.89% 10.36% 8.31% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 162.33 138.58 138.44 229.09 131.11 0.00 0.00 -100.00%
EPS 5.60 0.37 0.00 16.91 0.00 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.6807 1.6312 1.00 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 292,778
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 101.06 86.28 86.19 142.62 81.62 87.65 92.57 -0.08%
EPS 3.48 0.23 3.02 10.52 5.17 2.99 4.95 0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6225 0.6225 1.0463 1.0155 0.6225 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 1.81 2.44 3.48 0.00 0.00 0.00 0.00 -
P/RPS 1.11 1.76 2.51 0.00 0.00 0.00 0.00 -100.00%
P/EPS 32.36 651.81 71.71 0.00 0.00 0.00 0.00 -100.00%
EY 3.09 0.15 1.39 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.44 2.07 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 22/01/01 16/11/00 29/05/00 11/05/00 01/12/99 - - -
Price 1.75 1.70 2.73 2.91 0.00 0.00 0.00 -
P/RPS 1.08 1.23 1.97 1.27 0.00 0.00 0.00 -100.00%
P/EPS 31.29 454.13 56.26 17.21 0.00 0.00 0.00 -100.00%
EY 3.20 0.22 1.78 5.81 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.70 1.62 1.78 0.00 0.00 0.00 -100.00%

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