[BDB] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -67.0%
YoY- 107.15%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 219,475 170,140 140,650 184,884 257,540 183,617 173,882 16.71%
PBT 7,575 -5,585 -11,798 2,200 7,438 -16,353 -19,952 -
Tax -2,299 -1,980 -806 -528 -2,371 -1,329 -1,470 34.55%
NP 5,276 -7,565 -12,604 1,672 5,067 -17,682 -21,422 -
-
NP to SH 5,276 -7,565 -12,604 1,672 5,067 -17,682 -21,422 -
-
Tax Rate 30.35% - - 24.00% 31.88% - - -
Total Cost 214,199 177,705 153,254 183,212 252,473 201,299 195,304 6.32%
-
Net Worth 467,936 458,821 455,782 464,898 464,898 446,666 446,666 3.13%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 467,936 458,821 455,782 464,898 464,898 446,666 446,666 3.13%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.40% -4.45% -8.96% 0.90% 1.97% -9.63% -12.32% -
ROE 1.13% -1.65% -2.77% 0.36% 1.09% -3.96% -4.80% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 72.23 55.99 46.29 60.85 84.76 60.43 57.23 16.70%
EPS 1.74 -2.49 -4.14 0.56 1.67 -5.81 -7.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.51 1.50 1.53 1.53 1.47 1.47 3.13%
Adjusted Per Share Value based on latest NOSH - 303,854
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 70.89 54.95 45.43 59.71 83.18 59.30 56.16 16.71%
EPS 1.70 -2.44 -4.07 0.54 1.64 -5.71 -6.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5113 1.4819 1.4721 1.5015 1.5015 1.4427 1.4427 3.13%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.385 0.285 0.265 0.235 0.375 0.35 0.39 -
P/RPS 0.53 0.51 0.57 0.39 0.44 0.58 0.68 -15.24%
P/EPS 22.17 -11.45 -6.39 42.71 22.49 -6.01 -5.53 -
EY 4.51 -8.74 -15.65 2.34 4.45 -16.63 -18.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.18 0.15 0.25 0.24 0.27 -4.97%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 23/11/20 25/08/20 22/06/20 27/02/20 27/11/19 29/08/19 -
Price 0.375 0.31 0.295 0.275 0.355 0.34 0.365 -
P/RPS 0.52 0.55 0.64 0.45 0.42 0.56 0.64 -12.87%
P/EPS 21.60 -12.45 -7.11 49.98 21.29 -5.84 -5.18 -
EY 4.63 -8.03 -14.06 2.00 4.70 -17.12 -19.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.20 0.18 0.23 0.23 0.25 -2.67%

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