[BERNAS] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -107.65%
Quarter Report
View:
Show?
Annual (Unaudited) Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,964,975 1,824,738 1,763,800 1,763,800 1,681,758 1,791,799 1,902,191 -0.09%
PBT 159,396 -3,438 59,043 59,043 137,206 94,972 120,466 -0.54%
Tax -42,137 -15,444 -22,986 -22,986 -49,900 -36,810 -9,311 -0.14%
NP 117,259 -18,882 36,057 36,057 87,306 58,162 111,155 -0.73%
-
NP to SH 117,259 -18,882 36,057 36,057 87,306 58,162 111,155 -0.73%
-
Tax Rate 26.44% - 38.93% 38.93% 36.37% 38.76% 7.73% -
Total Cost 1,847,716 1,843,620 1,727,743 1,727,743 1,594,452 1,733,637 1,791,036 -0.06%
-
Net Worth 763,623 609,578 616,767 616,767 602,917 532,832 0 -0.37%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 20,213 - - - - - - -100.00%
Div Payout % 17.24% - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 763,623 609,578 616,767 616,767 602,917 532,832 0 -0.37%
NOSH 449,190 444,947 443,717 443,717 292,678 292,765 0 -0.44%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.97% -1.03% 2.04% 2.04% 5.19% 3.25% 5.84% -
ROE 15.36% -3.10% 5.85% 5.85% 14.48% 10.92% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 437.45 410.10 397.50 397.50 574.61 612.03 0.00 0.35%
EPS 26.10 -3.84 8.15 8.15 29.83 19.88 37.98 -0.28%
DPS 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.70 1.37 1.39 1.39 2.06 1.82 1.6312 0.07%
Adjusted Per Share Value based on latest NOSH - 442,481
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 417.82 388.00 375.04 375.04 357.60 381.00 404.47 -0.09%
EPS 24.93 -4.01 7.67 7.67 18.56 12.37 23.64 -0.73%
DPS 4.30 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.6237 1.2962 1.3115 1.3115 1.282 1.133 1.6312 -0.37%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/02 31/12/01 26/12/00 - -
Price 1.54 1.03 1.24 1.24 1.86 1.32 0.00 -
P/RPS 0.35 0.25 0.31 0.31 0.32 0.22 0.00 -0.48%
P/EPS 5.90 -24.27 15.26 15.26 6.24 6.64 0.00 0.12%
EY 16.95 -4.12 6.55 6.55 16.04 15.05 0.00 -0.12%
DY 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.91 0.75 0.89 0.89 0.90 0.73 0.00 -0.23%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/05 01/03/04 29/08/03 29/08/03 04/03/02 06/04/01 11/05/00 -
Price 1.56 1.16 1.21 1.21 1.98 1.18 2.91 -
P/RPS 0.36 0.28 0.30 0.30 0.34 0.19 0.00 -0.67%
P/EPS 5.98 -27.34 14.89 14.89 6.64 5.94 7.66 -0.00%
EY 16.73 -3.66 6.72 6.72 15.07 16.84 13.05 0.00%
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.92 0.85 0.87 0.87 0.96 0.65 1.78 -0.36%

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