[BPURI] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 270.4%
YoY- -22.36%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 402,191 414,009 434,664 358,200 980,197 694,416 709,860 -31.55%
PBT 11,740 5,800 25,792 25,384 54,544 36,704 33,119 -49.94%
Tax -14,678 -8,148 -7,028 -8,900 -21,595 -13,104 -13,737 4.52%
NP -2,938 -2,348 18,764 16,484 32,949 23,600 19,382 -
-
NP to SH -19,214 -11,394 1,230 1,852 500 150 520 -
-
Tax Rate 125.03% 140.48% 27.25% 35.06% 39.59% 35.70% 41.48% -
Total Cost 405,129 416,357 415,900 341,716 947,248 670,815 690,478 -29.93%
-
Net Worth 270,484 275,679 145,109 254,018 253,483 259,443 224,315 13.30%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 270,484 275,679 145,109 254,018 253,483 259,443 224,315 13.30%
NOSH 764,079 764,079 764,079 382,039 382,039 382,039 382,039 58.80%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -0.73% -0.57% 4.32% 4.60% 3.36% 3.40% 2.73% -
ROE -7.10% -4.13% 0.85% 0.73% 0.20% 0.06% 0.23% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 52.64 54.18 112.54 93.76 256.57 181.77 215.00 -60.89%
EPS -3.35 -2.24 0.32 0.48 0.16 0.05 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.354 0.3608 0.3757 0.6649 0.6635 0.6791 0.6794 -35.27%
Adjusted Per Share Value based on latest NOSH - 382,039
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 59.60 61.35 64.41 53.08 145.25 102.90 105.19 -31.55%
EPS -2.85 -1.69 0.18 0.27 0.07 0.02 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4008 0.4085 0.215 0.3764 0.3756 0.3845 0.3324 13.29%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.065 0.045 0.085 0.13 0.175 0.185 0.21 -
P/RPS 0.12 0.08 0.08 0.14 0.07 0.10 0.10 12.93%
P/EPS -2.58 -3.02 26.69 26.82 133.71 468.51 133.34 -
EY -38.69 -33.14 3.75 3.73 0.75 0.21 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.12 0.23 0.20 0.26 0.27 0.31 -30.42%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 18/06/20 28/02/20 29/11/19 30/08/19 30/05/19 28/02/19 -
Price 0.095 0.06 0.08 0.09 0.13 0.18 0.19 -
P/RPS 0.18 0.11 0.07 0.10 0.05 0.10 0.09 58.80%
P/EPS -3.78 -4.02 25.12 18.57 99.33 455.84 120.64 -
EY -26.47 -24.85 3.98 5.39 1.01 0.22 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.17 0.21 0.14 0.20 0.27 0.28 -2.39%

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