[BPURI] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -27.18%
YoY- -53.88%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 376,474 434,916 431,564 428,652 412,106 349,704 458,247 -12.29%
PBT 5,846 8,288 10,284 10,846 11,904 10,892 11,562 -36.55%
Tax -2,510 -5,020 -6,176 -7,077 -6,728 -5,316 -5,230 -38.72%
NP 3,336 3,268 4,108 3,769 5,176 5,576 6,332 -34.79%
-
NP to SH 3,336 3,268 4,108 3,769 5,176 5,576 6,332 -34.79%
-
Tax Rate 42.94% 60.57% 60.05% 65.25% 56.52% 48.81% 45.23% -
Total Cost 373,138 431,648 427,456 424,882 406,930 344,128 451,915 -11.99%
-
Net Worth 59,446 58,407 57,346 17,125 17,756 16,540 15,099 149.54%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 1,599 - - - -
Div Payout % - - - 42.43% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 59,446 58,407 57,346 17,125 17,756 16,540 15,099 149.54%
NOSH 80,192 80,098 79,791 39,985 40,000 39,942 40,000 59.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.89% 0.75% 0.95% 0.88% 1.26% 1.59% 1.38% -
ROE 5.61% 5.60% 7.16% 22.01% 29.15% 33.71% 41.93% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 469.46 542.98 540.86 1,072.01 1,030.27 875.51 1,145.62 -44.85%
EPS 4.16 4.08 7.62 9.43 12.94 13.96 15.83 -59.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7413 0.7292 0.7187 0.4283 0.4439 0.4141 0.3775 56.87%
Adjusted Per Share Value based on latest NOSH - 39,833
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 46.71 53.96 53.55 53.18 51.13 43.39 56.86 -12.29%
EPS 0.41 0.41 0.51 0.47 0.64 0.69 0.79 -35.44%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.0738 0.0725 0.0712 0.0212 0.022 0.0205 0.0187 149.94%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.23 1.46 1.05 1.25 1.19 1.01 0.95 -
P/RPS 0.26 0.27 0.19 0.12 0.12 0.12 0.08 119.56%
P/EPS 29.57 35.78 20.39 13.26 9.20 7.23 6.00 189.88%
EY 3.38 2.79 4.90 7.54 10.87 13.82 16.66 -65.50%
DY 0.00 0.00 0.00 3.20 0.00 0.00 0.00 -
P/NAPS 1.66 2.00 1.46 2.92 2.68 2.44 2.52 -24.31%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 27/05/04 02/04/04 20/11/03 29/08/03 29/05/03 28/02/03 -
Price 1.23 1.35 1.47 1.02 1.26 1.02 1.01 -
P/RPS 0.26 0.25 0.27 0.10 0.12 0.12 0.09 102.97%
P/EPS 29.57 33.09 28.55 10.82 9.74 7.31 6.38 178.24%
EY 3.38 3.02 3.50 9.24 10.27 13.69 15.67 -64.06%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 1.66 1.85 2.05 2.38 2.84 2.46 2.68 -27.35%

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