[BERNAS] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -160.48%
YoY- -120.74%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,898,954 2,630,661 2,501,954 2,347,582 2,403,742 2,373,607 2,288,176 17.10%
PBT -1,813 -113,398 -93,304 -6,329 52,880 107,125 120,133 -
Tax 12,550 51,766 38,593 -4,390 -2,305 -22,712 -25,933 -
NP 10,737 -61,632 -54,711 -10,719 50,575 84,413 94,200 -76.52%
-
NP to SH -1,199 -78,438 -70,964 -24,405 40,349 81,456 91,201 -
-
Tax Rate - - - - 4.36% 21.20% 21.59% -
Total Cost 2,888,217 2,692,293 2,556,665 2,358,301 2,353,167 2,289,194 2,193,976 20.13%
-
Net Worth 900,150 384,603 1,062,751 1,108,947 3,081,045 994,784 877,909 1.68%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 166 76 - - - 23,074 23,074 -96.28%
Div Payout % 0.00% 0.00% - - - 28.33% 25.30% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 900,150 384,603 1,062,751 1,108,947 3,081,045 994,784 877,909 1.68%
NOSH 450,075 384,603 526,114 543,601 1,446,499 428,786 438,954 1.68%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.37% -2.34% -2.19% -0.46% 2.10% 3.56% 4.12% -
ROE -0.13% -20.39% -6.68% -2.20% 1.31% 8.19% 10.39% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 644.10 683.99 475.55 431.86 166.18 553.56 521.28 15.16%
EPS -0.27 -20.39 -13.49 -4.49 2.79 19.00 20.78 -
DPS 0.04 0.02 0.00 0.00 0.00 5.38 5.26 -96.14%
NAPS 2.00 1.00 2.02 2.04 2.13 2.32 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 543,601
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 616.41 559.36 532.00 499.17 511.11 504.71 486.54 17.10%
EPS -0.25 -16.68 -15.09 -5.19 8.58 17.32 19.39 -
DPS 0.04 0.02 0.00 0.00 0.00 4.91 4.91 -95.96%
NAPS 1.914 0.8178 2.2598 2.358 6.5513 2.1152 1.8667 1.68%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.82 1.28 1.20 1.30 1.59 1.79 2.11 -
P/RPS 0.28 0.19 0.25 0.30 0.96 0.32 0.40 -21.17%
P/EPS -683.18 -6.28 -8.90 -28.96 57.00 9.42 10.16 -
EY -0.15 -15.93 -11.24 -3.45 1.75 10.61 9.85 -
DY 0.02 0.02 0.00 0.00 0.00 3.01 2.49 -96.00%
P/NAPS 0.91 1.28 0.59 0.64 0.75 0.77 1.06 -9.68%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 26/02/09 28/11/08 27/08/08 29/05/08 26/02/08 -
Price 1.92 1.56 1.40 1.18 1.39 1.84 2.05 -
P/RPS 0.30 0.23 0.29 0.27 0.84 0.33 0.39 -16.06%
P/EPS -720.72 -7.65 -10.38 -26.28 49.83 9.69 9.87 -
EY -0.14 -13.07 -9.63 -3.80 2.01 10.32 10.14 -
DY 0.02 0.01 0.00 0.00 0.00 2.92 2.56 -96.07%
P/NAPS 0.96 1.56 0.69 0.58 0.65 0.79 1.03 -4.58%

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