[BPURI] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 109.3%
YoY- -12.52%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 104,746 491,571 366,617 223,386 99,842 464,768 313,968 -51.92%
PBT 1,802 6,409 5,099 3,173 1,618 4,917 5,895 -54.65%
Tax -279 -1,228 -1,239 -965 -618 -1,662 -1,862 -71.82%
NP 1,523 5,181 3,860 2,208 1,000 3,255 4,033 -47.78%
-
NP to SH 1,358 5,122 3,670 2,229 1,065 4,054 4,108 -52.22%
-
Tax Rate 15.48% 19.16% 24.30% 30.41% 38.20% 33.80% 31.59% -
Total Cost 103,223 486,390 362,757 221,178 98,842 461,513 309,935 -51.98%
-
Net Worth 69,266 68,023 66,456 67,526 66,054 65,388 65,469 3.83%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,049 - 1,621 - 4,041 - -
Div Payout % - 79.05% - 72.73% - 99.70% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 69,266 68,023 66,456 67,526 66,054 65,388 65,469 3.83%
NOSH 80,833 80,980 80,837 81,054 80,681 80,836 80,866 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.45% 1.05% 1.05% 0.99% 1.00% 0.70% 1.28% -
ROE 1.96% 7.53% 5.52% 3.30% 1.61% 6.20% 6.27% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 129.58 607.03 453.53 275.60 123.75 574.95 388.26 -51.91%
EPS 1.68 6.33 4.54 2.75 1.32 5.01 5.08 -52.20%
DPS 0.00 5.00 0.00 2.00 0.00 5.00 0.00 -
NAPS 0.8569 0.84 0.8221 0.8331 0.8187 0.8089 0.8096 3.86%
Adjusted Per Share Value based on latest NOSH - 80,833
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.52 72.84 54.33 33.10 14.79 68.87 46.52 -51.92%
EPS 0.20 0.76 0.54 0.33 0.16 0.60 0.61 -52.48%
DPS 0.00 0.60 0.00 0.24 0.00 0.60 0.00 -
NAPS 0.1026 0.1008 0.0985 0.1001 0.0979 0.0969 0.097 3.81%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.75 0.71 0.65 0.68 0.74 0.73 0.82 -
P/RPS 0.58 0.12 0.14 0.25 0.60 0.13 0.21 96.97%
P/EPS 44.64 11.23 14.32 24.73 56.06 14.56 16.14 97.15%
EY 2.24 8.91 6.98 4.04 1.78 6.87 6.20 -49.30%
DY 0.00 7.04 0.00 2.94 0.00 6.85 0.00 -
P/NAPS 0.88 0.85 0.79 0.82 0.90 0.90 1.01 -8.78%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 24/11/06 28/08/06 29/05/06 13/03/06 29/11/05 -
Price 0.80 0.72 0.71 0.69 0.67 0.73 0.77 -
P/RPS 0.62 0.12 0.16 0.25 0.54 0.13 0.20 112.75%
P/EPS 47.62 11.38 15.64 25.09 50.76 14.56 15.16 114.63%
EY 2.10 8.78 6.39 3.99 1.97 6.87 6.60 -53.42%
DY 0.00 6.94 0.00 2.90 0.00 6.85 0.00 -
P/NAPS 0.93 0.86 0.86 0.83 0.82 0.90 0.95 -1.40%

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