[BERNAS] YoY Cumulative Quarter Result on 31-Dec-2000 [#4]

Announcement Date
06-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 83.6%
YoY- -47.67%
View:
Show?
Cumulative Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 1,824,738 1,763,800 1,681,758 1,791,799 1,902,191 1,634,727 -0.11%
PBT -3,438 59,043 137,206 94,972 120,466 9,183 -
Tax -15,444 -22,986 -49,900 -36,810 -9,311 -5,791 -1.02%
NP -18,882 36,057 87,306 58,162 111,155 3,392 -
-
NP to SH -18,882 36,057 87,306 58,162 111,155 3,392 -
-
Tax Rate - 38.93% 36.37% 38.76% 7.73% 63.06% -
Total Cost 1,843,620 1,727,743 1,594,452 1,733,637 1,791,036 1,631,335 -0.12%
-
Net Worth 609,578 615,528 602,917 532,832 477,391 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 609,578 615,528 602,917 532,832 477,391 0 -100.00%
NOSH 444,947 442,826 292,678 292,765 292,662 0 -100.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin -1.03% 2.04% 5.19% 3.25% 5.84% 0.21% -
ROE -3.10% 5.86% 14.48% 10.92% 23.28% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 410.10 398.31 574.61 612.03 649.96 0.00 -100.00%
EPS -3.84 8.15 29.83 19.88 37.98 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.39 2.06 1.82 1.6312 1.3562 -0.01%
Adjusted Per Share Value based on latest NOSH - 292,782
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 388.00 375.04 357.60 381.00 404.47 347.60 -0.11%
EPS -4.01 7.67 18.56 12.37 23.64 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2962 1.3088 1.282 1.133 1.0151 1.3562 0.04%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.03 1.24 1.86 1.32 0.00 0.00 -
P/RPS 0.25 0.31 0.32 0.22 0.00 0.00 -100.00%
P/EPS -24.27 15.23 6.24 6.64 0.00 0.00 -100.00%
EY -4.12 6.57 16.04 15.05 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 0.90 0.73 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 01/03/04 28/02/03 04/03/02 06/04/01 11/05/00 - -
Price 1.16 1.22 1.98 1.18 2.91 0.00 -
P/RPS 0.28 0.31 0.34 0.19 0.45 0.00 -100.00%
P/EPS -27.34 14.98 6.64 5.94 7.66 0.00 -100.00%
EY -3.66 6.67 15.07 16.84 13.05 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 0.96 0.65 1.78 0.00 -100.00%

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