[BERNAS] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -82.75%
YoY- -89.3%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 3,312,484 3,046,658 3,220,998 2,426,998 2,195,866 2,060,664 1,874,704 9.94%
PBT 330,280 207,684 203,754 20,772 155,278 184,490 182,484 10.38%
Tax -89,092 -36,250 -41,614 10,472 -36,784 -49,626 -52,394 9.24%
NP 241,188 171,434 162,140 31,244 118,494 134,864 130,090 10.83%
-
NP to SH 237,662 164,514 151,718 12,188 113,892 130,338 125,486 11.22%
-
Tax Rate 26.97% 17.45% 20.42% -50.41% 23.69% 26.90% 28.71% -
Total Cost 3,071,296 2,875,224 3,058,858 2,395,754 2,077,372 1,925,800 1,744,614 9.87%
-
Net Worth 1,124,331 1,081,710 880,533 390,970 976,992 898,720 803,431 5.75%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 846 176 18,355 45,231 37,642 - -
Div Payout % - 0.51% 0.12% 150.60% 39.71% 28.88% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,124,331 1,081,710 880,533 390,970 976,992 898,720 803,431 5.75%
NOSH 470,431 470,308 440,266 183,554 452,311 470,534 464,411 0.21%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.28% 5.63% 5.03% 1.29% 5.40% 6.54% 6.94% -
ROE 21.14% 15.21% 17.23% 3.12% 11.66% 14.50% 15.62% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 704.14 647.80 731.60 1,322.22 485.48 437.94 403.67 9.71%
EPS 50.52 34.98 32.26 6.64 25.18 27.70 27.02 10.98%
DPS 0.00 0.18 0.04 10.00 10.00 8.00 0.00 -
NAPS 2.39 2.30 2.00 2.13 2.16 1.91 1.73 5.53%
Adjusted Per Share Value based on latest NOSH - 1,446,499
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 704.34 647.82 684.89 516.06 466.91 438.16 398.62 9.94%
EPS 50.53 34.98 32.26 2.59 24.22 27.71 26.68 11.22%
DPS 0.00 0.18 0.04 3.90 9.62 8.00 0.00 -
NAPS 2.3907 2.3001 1.8723 0.8313 2.0774 1.911 1.7084 5.75%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.91 1.95 1.82 1.59 2.22 1.56 1.28 -
P/RPS 0.41 0.30 0.25 0.12 0.46 0.36 0.32 4.21%
P/EPS 5.76 5.57 5.28 23.95 8.82 5.63 4.74 3.30%
EY 17.36 17.94 18.93 4.18 11.34 17.76 21.11 -3.20%
DY 0.00 0.09 0.02 6.29 4.50 5.13 0.00 -
P/NAPS 1.22 0.85 0.91 0.75 1.03 0.82 0.74 8.68%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 24/08/10 28/08/09 27/08/08 24/08/07 18/08/06 25/08/05 -
Price 2.67 2.04 1.92 1.39 1.93 1.69 1.44 -
P/RPS 0.38 0.31 0.26 0.11 0.40 0.39 0.36 0.90%
P/EPS 5.29 5.83 5.57 20.93 7.66 6.10 5.33 -0.12%
EY 18.92 17.15 17.95 4.78 13.05 16.39 18.76 0.14%
DY 0.00 0.09 0.02 7.19 5.18 4.73 0.00 -
P/NAPS 1.12 0.89 0.96 0.65 0.89 0.88 0.83 5.11%

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