[BPURI] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 111.08%
YoY- -32.65%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 279,033 1,050,297 839,607 597,066 294,482 1,273,472 799,871 -50.41%
PBT 3,251 26,763 15,637 12,428 2,547 31,833 8,066 -45.40%
Tax -1,131 -13,408 -7,092 -4,117 -817 -12,231 -2,113 -34.05%
NP 2,120 13,355 8,545 8,311 1,730 19,602 5,953 -49.72%
-
NP to SH 626 1,070 287 1,714 812 3,296 3,762 -69.71%
-
Tax Rate 34.79% 50.10% 45.35% 33.13% 32.08% 38.42% 26.20% -
Total Cost 276,913 1,036,942 831,062 588,755 292,752 1,253,870 793,918 -50.41%
-
Net Worth 225,435 217,631 215,294 219,462 217,940 198,224 197,433 9.23%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 225,435 217,631 215,294 219,462 217,940 198,224 197,433 9.23%
NOSH 250,400 237,045 242,874 234,794 232,000 211,282 205,573 14.04%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.76% 1.27% 1.02% 1.39% 0.59% 1.54% 0.74% -
ROE 0.28% 0.49% 0.13% 0.78% 0.37% 1.66% 1.91% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 111.43 443.08 358.00 254.29 126.93 602.74 389.09 -56.51%
EPS 0.25 0.45 0.12 0.73 0.35 1.56 1.83 -73.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9003 0.9181 0.918 0.9347 0.9394 0.9382 0.9604 -4.21%
Adjusted Per Share Value based on latest NOSH - 231,282
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 41.35 155.64 124.42 88.48 43.64 188.71 118.53 -50.41%
EPS 0.09 0.16 0.04 0.25 0.12 0.49 0.56 -70.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3341 0.3225 0.319 0.3252 0.323 0.2937 0.2926 9.23%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.44 0.435 0.415 0.37 0.415 0.43 0.43 -
P/RPS 0.39 0.10 0.12 0.15 0.33 0.07 0.11 132.33%
P/EPS 176.00 96.37 339.12 50.68 118.57 27.56 23.50 282.32%
EY 0.57 1.04 0.29 1.97 0.84 3.63 4.26 -73.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.45 0.40 0.44 0.46 0.45 5.83%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 30/11/16 30/08/16 26/05/16 29/02/16 27/11/15 -
Price 0.41 0.45 0.405 0.38 0.37 0.415 0.435 -
P/RPS 0.37 0.10 0.11 0.15 0.29 0.07 0.11 124.32%
P/EPS 164.00 99.69 330.95 52.05 105.71 26.60 23.77 261.99%
EY 0.61 1.00 0.30 1.92 0.95 3.76 4.21 -72.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.44 0.41 0.39 0.44 0.45 1.47%

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