[BERNAS] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -45.22%
YoY- -29.75%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 501,809 350,740 416,714 494,537 486,967 348,372 414,243 13.59%
PBT 7,080 -13,676 34,729 30,909 47,686 32,887 30,463 -62.09%
Tax -9,553 -1,230 -9,239 -13,201 -15,358 -12,819 -13,916 -22.12%
NP -2,473 -14,906 25,490 17,708 32,328 20,068 16,547 -
-
NP to SH -2,473 -14,906 25,490 17,708 32,328 20,068 16,547 -
-
Tax Rate 134.93% - 26.60% 42.71% 32.21% 38.98% 45.68% -
Total Cost 504,282 365,646 391,224 476,829 454,639 328,304 397,696 17.10%
-
Net Worth 610,624 616,647 633,532 629,292 602,675 579,222 574,019 4.19%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 610,624 616,647 633,532 629,292 602,675 579,222 574,019 4.19%
NOSH 442,481 443,630 297,432 292,694 292,561 292,536 292,867 31.56%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -0.49% -4.25% 6.12% 3.58% 6.64% 5.76% 3.99% -
ROE -0.40% -2.42% 4.02% 2.81% 5.36% 3.46% 2.88% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 113.41 79.06 140.10 168.96 166.45 119.09 141.44 -13.65%
EPS -0.56 -3.36 8.57 6.05 11.05 6.86 5.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.39 2.13 2.15 2.06 1.98 1.96 -20.80%
Adjusted Per Share Value based on latest NOSH - 292,694
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 106.70 74.58 88.61 105.15 103.55 74.08 88.08 13.59%
EPS -0.53 -3.17 5.42 3.77 6.87 4.27 3.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2984 1.3112 1.3471 1.3381 1.2815 1.2316 1.2206 4.19%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.24 1.26 2.22 2.25 1.86 1.56 1.35 -
P/RPS 1.09 1.59 1.58 1.33 1.12 1.31 0.95 9.57%
P/EPS -221.87 -37.50 25.90 37.19 16.83 22.74 23.89 -
EY -0.45 -2.67 3.86 2.69 5.94 4.40 4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 1.04 1.05 0.90 0.79 0.69 19.32%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 18/12/02 30/08/02 31/05/02 04/03/02 30/11/01 30/08/01 -
Price 1.22 1.23 2.22 2.19 1.98 1.84 1.72 -
P/RPS 1.08 1.56 1.58 1.30 1.19 1.55 1.22 -7.78%
P/EPS -218.29 -36.61 25.90 36.20 17.92 26.82 30.44 -
EY -0.46 -2.73 3.86 2.76 5.58 3.73 3.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 1.04 1.02 0.96 0.93 0.88 0.00%

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