[BERNAS] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -170.07%
YoY- -135.67%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,915,772 1,804,660 1,954,560 1,643,084 1,978,148 1,728,704 1,621,304 2.81%
PBT 174,620 180,132 229,052 -18,040 123,636 130,848 88,148 12.06%
Tax -49,784 -43,016 -71,100 -7,224 -52,804 -30,016 -31,316 8.02%
NP 124,836 137,116 157,952 -25,264 70,832 100,832 56,832 14.00%
-
NP to SH 121,516 132,916 157,952 -25,264 70,832 100,832 56,832 13.49%
-
Tax Rate 28.51% 23.88% 31.04% - 42.71% 22.94% 35.53% -
Total Cost 1,790,936 1,667,544 1,796,608 1,668,348 1,907,316 1,627,872 1,564,472 2.27%
-
Net Worth 878,654 775,033 652,951 636,047 629,292 570,890 491,877 10.14%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 878,654 775,033 652,951 636,047 629,292 570,890 491,877 10.14%
NOSH 467,369 464,092 444,184 444,788 292,694 292,764 292,662 8.11%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.52% 7.60% 8.08% -1.54% 3.58% 5.83% 3.51% -
ROE 13.83% 17.15% 24.19% -3.97% 11.26% 17.66% 11.55% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 409.91 388.86 440.03 369.41 675.84 590.48 553.98 -4.89%
EPS 26.00 28.64 35.56 -5.68 24.20 34.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.67 1.47 1.43 2.15 1.95 1.6807 1.88%
Adjusted Per Share Value based on latest NOSH - 444,788
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 407.36 383.73 415.60 349.37 420.62 367.58 344.74 2.81%
EPS 25.84 28.26 33.59 -5.37 15.06 21.44 12.08 13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8683 1.648 1.3884 1.3524 1.3381 1.2139 1.0459 10.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.54 1.47 1.13 1.15 2.25 1.25 3.48 -
P/RPS 0.38 0.38 0.26 0.31 0.33 0.21 0.63 -8.07%
P/EPS 5.92 5.13 3.18 -20.25 9.30 3.63 17.92 -16.84%
EY 16.88 19.48 31.47 -4.94 10.76 27.55 5.58 20.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 0.77 0.80 1.05 0.64 2.07 -14.29%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 05/06/06 30/05/05 26/05/04 28/05/03 31/05/02 05/07/01 29/05/00 -
Price 1.54 1.26 1.18 1.20 2.19 1.39 2.73 -
P/RPS 0.38 0.32 0.27 0.32 0.32 0.24 0.49 -4.14%
P/EPS 5.92 4.40 3.32 -21.13 9.05 4.04 14.06 -13.41%
EY 16.88 22.73 30.14 -4.73 11.05 24.78 7.11 15.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.80 0.84 1.02 0.71 1.62 -10.72%

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