[BPURI] QoQ Cumulative 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- -7.4%
YoY- -74.12%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 402,191 310,507 217,332 89,550 980,197 810,152 709,860 -31.55%
PBT 11,740 4,350 12,896 6,346 54,544 42,822 33,119 -49.94%
Tax -14,678 -6,111 -3,514 -2,225 -21,595 -15,288 -13,737 4.52%
NP -2,938 -1,761 9,382 4,121 32,949 27,534 19,382 -
-
NP to SH -19,214 -8,546 615 463 500 176 520 -
-
Tax Rate 125.03% 140.48% 27.25% 35.06% 39.59% 35.70% 41.48% -
Total Cost 405,129 312,268 207,950 85,429 947,248 782,618 690,478 -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% -3.10% 0.42% 0.18% 0.20% 0.07% 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 40.64 56.27 23.44 256.57 212.06 215.00 -60.89%
EPS -3.35 -1.68 0.16 0.12 0.16 0.06 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 49.90 38.53 26.97 11.11 121.62 100.52 88.07 -31.55%
EPS -2.38 -1.06 0.08 0.06 0.06 0.02 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3356 0.342 0.18 0.3152 0.3145 0.3219 0.2783 13.30%
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 0.11 0.15 0.55 0.07 0.09 0.10 12.93%
P/EPS -2.58 -4.02 53.38 107.27 133.71 401.58 133.34 -
EY -38.69 -24.85 1.87 0.93 0.75 0.25 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 0.15 0.14 0.38 0.05 0.08 0.09 58.80%
P/EPS -3.78 -5.36 50.24 74.26 99.33 390.72 120.64 -
EY -26.47 -18.64 1.99 1.35 1.01 0.26 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