[BERNAS] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -79.72%
YoY- -29.75%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 451,165 488,640 410,771 494,537 432,176 405,326 435,360 -0.03%
PBT 45,033 57,263 -4,510 30,909 32,712 22,037 23,280 -0.69%
Tax -10,754 -17,775 -1,806 -13,201 -7,504 -7,829 0 -100.00%
NP 34,279 39,488 -6,316 17,708 25,208 14,208 23,280 -0.41%
-
NP to SH 33,229 39,488 -6,316 17,708 25,208 14,208 23,280 -0.37%
-
Tax Rate 23.88% 31.04% - 42.71% 22.94% 35.53% 0.00% -
Total Cost 416,886 449,152 417,087 476,829 406,968 391,118 412,080 -0.01%
-
Net Worth 775,033 652,951 636,047 629,292 570,890 491,877 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 775,033 652,951 636,047 629,292 570,890 491,877 0 -100.00%
NOSH 464,092 444,184 444,788 292,694 292,764 292,662 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 7.60% 8.08% -1.54% 3.58% 5.83% 3.51% 5.35% -
ROE 4.29% 6.05% -0.99% 2.81% 4.42% 2.89% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 97.21 110.01 92.35 168.96 147.62 138.50 0.00 -100.00%
EPS 7.16 8.89 -1.42 6.05 8.61 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.47 1.43 2.15 1.95 1.6807 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 292,694
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 95.93 103.90 87.34 105.15 91.89 86.19 92.57 -0.03%
EPS 7.07 8.40 -1.34 3.77 5.36 3.02 4.95 -0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.648 1.3884 1.3524 1.3381 1.2139 1.0459 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.47 1.13 1.15 2.25 1.25 3.48 0.00 -
P/RPS 1.51 1.03 1.25 1.33 0.85 2.51 0.00 -100.00%
P/EPS 20.53 12.71 -80.99 37.19 14.52 71.68 0.00 -100.00%
EY 4.87 7.87 -1.23 2.69 6.89 1.40 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.77 0.80 1.05 0.64 2.07 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 30/05/05 26/05/04 28/05/03 31/05/02 05/07/01 29/05/00 - -
Price 1.26 1.18 1.20 2.19 1.39 2.73 0.00 -
P/RPS 1.30 1.07 1.30 1.30 0.94 1.97 0.00 -100.00%
P/EPS 17.60 13.27 -84.51 36.20 16.14 56.23 0.00 -100.00%
EY 5.68 7.53 -1.18 2.76 6.19 1.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.84 1.02 0.71 1.62 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