[BERNAS] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -4.14%
YoY- -4.69%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,172,706 2,898,954 2,403,742 2,202,446 2,063,052 1,900,361 1,950,143 8.44%
PBT 240,291 -1,813 52,880 163,599 167,142 139,821 109,315 14.02%
Tax -56,107 12,550 -2,305 -36,558 -34,139 -39,542 -35,787 7.77%
NP 184,184 10,737 50,575 127,041 133,003 100,279 73,528 16.52%
-
NP to SH 179,284 -1,199 40,349 121,824 127,815 97,977 73,528 16.00%
-
Tax Rate 23.35% - 4.36% 22.35% 20.43% 28.28% 32.74% -
Total Cost 2,988,522 2,888,217 2,353,167 2,075,405 1,930,049 1,800,082 1,876,615 8.05%
-
Net Worth 1,081,649 900,150 3,081,045 996,806 470,135 804,054 680,074 8.03%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 172 166 - 46,589 37,441 15,498 20,002 -54.72%
Div Payout % 0.10% 0.00% - 38.24% 29.29% 15.82% 27.20% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,081,649 900,150 3,081,045 996,806 470,135 804,054 680,074 8.03%
NOSH 470,282 450,075 1,446,499 461,484 470,135 464,771 444,493 0.94%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.81% 0.37% 2.10% 5.77% 6.45% 5.28% 3.77% -
ROE 16.58% -0.13% 1.31% 12.22% 27.19% 12.19% 10.81% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 674.64 644.10 166.18 477.25 438.82 408.88 438.73 7.43%
EPS 38.12 -0.27 2.79 26.40 27.19 21.08 16.54 14.92%
DPS 0.04 0.04 0.00 10.00 8.00 3.33 4.50 -54.47%
NAPS 2.30 2.00 2.13 2.16 1.00 1.73 1.53 7.02%
Adjusted Per Share Value based on latest NOSH - 461,484
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 674.62 616.41 511.11 468.31 438.67 404.08 414.66 8.44%
EPS 38.12 -0.25 8.58 25.90 27.18 20.83 15.63 16.01%
DPS 0.04 0.04 0.00 9.91 7.96 3.30 4.25 -54.03%
NAPS 2.2999 1.914 6.5513 2.1195 0.9997 1.7097 1.4461 8.03%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.95 1.82 1.59 2.22 1.56 1.28 1.33 -
P/RPS 0.29 0.28 0.96 0.47 0.36 0.31 0.30 -0.56%
P/EPS 5.12 -683.18 57.00 8.41 5.74 6.07 8.04 -7.24%
EY 19.55 -0.15 1.75 11.89 17.43 16.47 12.44 7.82%
DY 0.02 0.02 0.00 4.50 5.13 2.61 3.38 -57.45%
P/NAPS 0.85 0.91 0.75 1.03 1.56 0.74 0.87 -0.38%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 28/08/09 27/08/08 24/08/07 18/08/06 25/08/05 25/08/04 -
Price 2.04 1.92 1.39 1.93 1.69 1.44 1.40 -
P/RPS 0.30 0.30 0.84 0.40 0.39 0.35 0.32 -1.06%
P/EPS 5.35 -720.72 49.83 7.31 6.22 6.83 8.46 -7.34%
EY 18.69 -0.14 2.01 13.68 16.09 14.64 11.82 7.93%
DY 0.02 0.02 0.00 5.18 4.73 2.32 3.21 -57.08%
P/NAPS 0.89 0.96 0.65 0.89 1.69 0.83 0.92 -0.55%

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