[BPURI] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 61.22%
YoY- 24.64%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 223,386 99,842 464,768 313,968 196,345 88,938 409,188 -33.27%
PBT 3,173 1,618 4,917 5,895 4,536 2,146 5,451 -30.35%
Tax -965 -618 -1,662 -1,862 -1,631 -894 -714 22.30%
NP 2,208 1,000 3,255 4,033 2,905 1,252 4,737 -39.96%
-
NP to SH 2,229 1,065 4,054 4,108 2,548 1,252 4,737 -39.58%
-
Tax Rate 30.41% 38.20% 33.80% 31.59% 35.96% 41.66% 13.10% -
Total Cost 221,178 98,842 461,513 309,935 193,440 87,686 404,451 -33.20%
-
Net Worth 67,526 66,054 65,388 65,469 65,673 64,272 74,724 -6.54%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,621 - 4,041 - 2,426 - - -
Div Payout % 72.73% - 99.70% - 95.24% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 67,526 66,054 65,388 65,469 65,673 64,272 74,724 -6.54%
NOSH 81,054 80,681 80,836 80,866 80,888 80,774 80,478 0.47%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.99% 1.00% 0.70% 1.28% 1.48% 1.41% 1.16% -
ROE 3.30% 1.61% 6.20% 6.27% 3.88% 1.95% 6.34% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 275.60 123.75 574.95 388.26 242.73 110.11 508.44 -33.59%
EPS 2.75 1.32 5.01 5.08 3.15 1.55 5.89 -39.90%
DPS 2.00 0.00 5.00 0.00 3.00 0.00 0.00 -
NAPS 0.8331 0.8187 0.8089 0.8096 0.8119 0.7957 0.9285 -6.99%
Adjusted Per Share Value based on latest NOSH - 80,829
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.10 14.79 68.87 46.52 29.10 13.18 60.63 -33.27%
EPS 0.33 0.16 0.60 0.61 0.38 0.19 0.70 -39.51%
DPS 0.24 0.00 0.60 0.00 0.36 0.00 0.00 -
NAPS 0.1001 0.0979 0.0969 0.097 0.0973 0.0952 0.1107 -6.50%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.68 0.74 0.73 0.82 0.97 1.13 1.06 -
P/RPS 0.25 0.60 0.13 0.21 0.40 1.03 0.21 12.36%
P/EPS 24.73 56.06 14.56 16.14 30.79 72.90 18.01 23.61%
EY 4.04 1.78 6.87 6.20 3.25 1.37 5.55 -19.12%
DY 2.94 0.00 6.85 0.00 3.09 0.00 0.00 -
P/NAPS 0.82 0.90 0.90 1.01 1.19 1.42 1.14 -19.76%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 13/03/06 29/11/05 29/08/05 26/05/05 28/02/05 -
Price 0.69 0.67 0.73 0.77 0.90 1.00 1.05 -
P/RPS 0.25 0.54 0.13 0.20 0.37 0.91 0.21 12.36%
P/EPS 25.09 50.76 14.56 15.16 28.57 64.52 17.84 25.60%
EY 3.99 1.97 6.87 6.60 3.50 1.55 5.61 -20.37%
DY 2.90 0.00 6.85 0.00 3.33 0.00 0.00 -
P/NAPS 0.83 0.82 0.90 0.95 1.11 1.26 1.13 -18.63%

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