[BERNAS] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 83.41%
YoY- -107.65%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 548,279 481,224 468,943 501,809 486,967 505,449 670,731 0.21%
PBT 32,849 4,521 -31,753 7,080 47,686 42,595 54,541 0.54%
Tax 2,419 4,526 3,713 -9,553 -15,358 -16,111 -5,050 -
NP 35,268 9,047 -28,040 -2,473 32,328 26,484 49,491 0.36%
-
NP to SH 34,063 9,047 -28,040 -2,473 32,328 26,484 49,491 0.39%
-
Tax Rate -7.36% -100.11% - 134.93% 32.21% 37.82% 9.26% -
Total Cost 513,011 472,177 496,983 504,282 454,639 478,965 621,240 0.20%
-
Net Worth 465,907 718,591 618,290 610,624 602,675 532,864 477,580 0.02%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 18,636 - - - - - - -100.00%
Div Payout % 54.71% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 465,907 718,591 618,290 610,624 602,675 532,864 477,580 0.02%
NOSH 465,907 449,119 444,813 442,481 292,561 292,782 292,778 -0.49%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.43% 1.88% -5.98% -0.49% 6.64% 5.24% 7.38% -
ROE 7.31% 1.26% -4.54% -0.40% 5.36% 4.97% 10.36% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 117.68 107.15 105.42 113.41 166.45 172.64 229.09 0.71%
EPS 7.30 2.84 -5.90 -0.56 11.05 9.05 16.91 0.89%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.00 1.60 1.39 1.38 2.06 1.82 1.6312 0.52%
Adjusted Per Share Value based on latest NOSH - 442,481
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 116.58 102.32 99.71 106.70 103.55 107.48 142.62 0.21%
EPS 7.24 1.92 -5.96 -0.53 6.87 5.63 10.52 0.39%
DPS 3.96 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.9907 1.528 1.3147 1.2984 1.2815 1.133 1.0155 0.02%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.34 1.54 1.03 1.24 1.86 1.32 0.00 -
P/RPS 1.14 1.44 0.98 1.09 1.12 0.76 0.00 -100.00%
P/EPS 18.33 76.45 -16.34 -221.87 16.83 14.59 0.00 -100.00%
EY 5.46 1.31 -6.12 -0.45 5.94 6.85 0.00 -100.00%
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.34 0.96 0.74 0.90 0.90 0.73 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 02/03/06 28/02/05 01/03/04 28/02/03 04/03/02 06/04/01 11/05/00 -
Price 1.53 1.56 1.16 1.22 1.98 1.18 2.91 -
P/RPS 1.30 1.46 1.10 1.08 1.19 0.68 1.27 -0.02%
P/EPS 20.93 77.44 -18.40 -218.29 17.92 13.04 17.21 -0.20%
EY 4.78 1.29 -5.43 -0.46 5.58 7.67 5.81 0.20%
DY 2.61 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.53 0.97 0.83 0.88 0.96 0.65 1.78 0.16%

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