[BERNAS] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 88.82%
YoY- -23.51%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,213,499 1,097,933 1,030,332 937,352 1,001,966 876,561 911,251 4.88%
PBT 10,386 77,639 92,245 91,242 110,817 -1,936 65,639 -26.43%
Tax 5,236 -18,392 -24,813 -26,197 -28,792 -8,447 -22,441 -
NP 15,622 59,247 67,432 65,045 82,025 -10,383 43,198 -15.57%
-
NP to SH 6,094 56,946 65,169 62,743 82,025 -10,383 43,198 -27.82%
-
Tax Rate -50.41% 23.69% 26.90% 28.71% 25.98% - 34.19% -
Total Cost 1,197,877 1,038,686 962,900 872,307 919,941 886,944 868,053 5.50%
-
Net Worth 390,970 976,992 898,720 803,431 679,838 607,893 633,253 -7.71%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 9,177 22,615 18,821 - 19,995 - - -
Div Payout % 150.60% 39.71% 28.88% - 24.38% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 390,970 976,992 898,720 803,431 679,838 607,893 633,253 -7.71%
NOSH 183,554 452,311 470,534 464,411 444,339 443,717 297,302 -7.71%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.29% 5.40% 6.54% 6.94% 8.19% -1.18% 4.74% -
ROE 1.56% 5.83% 7.25% 7.81% 12.07% -1.71% 6.82% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 661.11 242.74 218.97 201.84 225.50 197.55 306.51 13.65%
EPS 3.32 12.59 13.85 13.51 18.46 -2.34 14.53 -21.79%
DPS 5.00 5.00 4.00 0.00 4.50 0.00 0.00 -
NAPS 2.13 2.16 1.91 1.73 1.53 1.37 2.13 0.00%
Adjusted Per Share Value based on latest NOSH - 464,771
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 258.03 233.46 219.08 199.31 213.05 186.39 193.76 4.88%
EPS 1.30 12.11 13.86 13.34 17.44 -2.21 9.19 -27.79%
DPS 1.95 4.81 4.00 0.00 4.25 0.00 0.00 -
NAPS 0.8313 2.0774 1.911 1.7084 1.4456 1.2926 1.3465 -7.71%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.59 2.22 1.56 1.28 1.33 1.15 2.22 -
P/RPS 0.24 0.91 0.71 0.63 0.59 0.58 0.72 -16.71%
P/EPS 47.89 17.63 11.26 9.47 7.20 -49.15 15.28 20.95%
EY 2.09 5.67 8.88 10.55 13.88 -2.03 6.55 -17.32%
DY 3.14 2.25 2.56 0.00 3.38 0.00 0.00 -
P/NAPS 0.75 1.03 0.82 0.74 0.87 0.84 1.04 -5.29%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 24/08/07 18/08/06 25/08/05 25/08/04 29/08/03 30/08/02 -
Price 1.39 1.93 1.69 1.44 1.40 1.21 2.22 -
P/RPS 0.21 0.80 0.77 0.71 0.62 0.61 0.72 -18.54%
P/EPS 41.87 15.33 12.20 10.66 7.58 -51.71 15.28 18.27%
EY 2.39 6.52 8.20 9.38 13.19 -1.93 6.55 -15.45%
DY 3.60 2.59 2.37 0.00 3.21 0.00 0.00 -
P/NAPS 0.65 0.89 0.88 0.83 0.92 0.88 1.04 -7.52%

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