[BERNAS] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -155.4%
YoY- -135.67%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 478,943 451,165 488,640 410,771 494,537 432,176 405,326 2.81%
PBT 43,655 45,033 57,263 -4,510 30,909 32,712 22,037 12.06%
Tax -12,446 -10,754 -17,775 -1,806 -13,201 -7,504 -7,829 8.02%
NP 31,209 34,279 39,488 -6,316 17,708 25,208 14,208 14.00%
-
NP to SH 30,379 33,229 39,488 -6,316 17,708 25,208 14,208 13.49%
-
Tax Rate 28.51% 23.88% 31.04% - 42.71% 22.94% 35.53% -
Total Cost 447,734 416,886 449,152 417,087 476,829 406,968 391,118 2.27%
-
Net Worth 878,654 775,033 652,951 636,047 629,292 570,890 492,072 10.14%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 878,654 775,033 652,951 636,047 629,292 570,890 492,072 10.14%
NOSH 467,369 464,092 444,184 444,788 292,694 292,764 292,778 8.10%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.52% 7.60% 8.08% -1.54% 3.58% 5.83% 3.51% -
ROE 3.46% 4.29% 6.05% -0.99% 2.81% 4.42% 2.89% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 102.48 97.21 110.01 92.35 168.96 147.62 138.44 -4.88%
EPS 6.50 7.16 8.89 -1.42 6.05 8.61 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.67 1.47 1.43 2.15 1.95 1.6807 1.88%
Adjusted Per Share Value based on latest NOSH - 444,788
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 101.84 95.93 103.90 87.34 105.15 91.89 86.19 2.81%
EPS 6.46 7.07 8.40 -1.34 3.77 5.36 3.02 13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8683 1.648 1.3884 1.3524 1.3381 1.2139 1.0463 10.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.54 1.47 1.13 1.15 2.25 1.25 3.48 -
P/RPS 1.50 1.51 1.03 1.25 1.33 0.85 2.51 -8.21%
P/EPS 23.69 20.53 12.71 -80.99 37.19 14.52 71.71 -16.84%
EY 4.22 4.87 7.87 -1.23 2.69 6.89 1.39 20.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 0.77 0.80 1.05 0.64 2.07 -14.29%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 05/06/06 30/05/05 26/05/04 28/05/03 31/05/02 05/07/01 29/05/00 -
Price 1.54 1.26 1.18 1.20 2.19 1.39 2.73 -
P/RPS 1.50 1.30 1.07 1.30 1.30 0.94 1.97 -4.43%
P/EPS 23.69 17.60 13.27 -84.51 36.20 16.14 56.26 -13.41%
EY 4.22 5.68 7.53 -1.18 2.76 6.19 1.78 15.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.80 0.84 1.02 0.71 1.62 -10.72%

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