[BPURI] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 66.67%
YoY- 119.83%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 318,808 203,867 86,086 320,251 221,550 134,511 69,851 174.89%
PBT 5,050 3,275 1,415 5,738 4,100 2,502 1,046 185.38%
Tax -1,006 -601 -553 -3,353 -2,669 -1,309 -230 167.21%
NP 4,044 2,674 862 2,385 1,431 1,193 816 190.39%
-
NP to SH 4,044 2,674 862 2,385 1,431 1,193 816 190.39%
-
Tax Rate 19.92% 18.35% 39.08% 58.43% 65.10% 52.32% 21.99% -
Total Cost 314,764 201,193 85,224 317,866 220,119 133,318 69,035 174.71%
-
Net Worth 7,048 5,675 3,859 3,005 2,050 1,813 1,436 188.52%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 7,048 5,675 3,859 3,005 2,050 1,813 1,436 188.52%
NOSH 40,000 39,970 39,907 40,013 39,972 40,033 40,000 0.00%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 1.27% 1.31% 1.00% 0.74% 0.65% 0.89% 1.17% -
ROE 57.38% 47.11% 22.34% 79.37% 69.79% 65.78% 56.82% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 797.02 510.05 215.71 800.36 554.26 336.00 174.63 174.89%
EPS 10.11 6.69 2.16 5.96 3.58 2.98 2.04 190.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1762 0.142 0.0967 0.0751 0.0513 0.0453 0.0359 188.52%
Adjusted Per Share Value based on latest NOSH - 39,948
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 39.56 25.29 10.68 39.73 27.49 16.69 8.67 174.84%
EPS 0.50 0.33 0.11 0.30 0.18 0.15 0.10 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0087 0.007 0.0048 0.0037 0.0025 0.0023 0.0018 185.59%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.69 0.80 0.82 0.90 1.01 1.28 1.78 -
P/RPS 0.09 0.16 0.38 0.11 0.18 0.38 1.02 -80.15%
P/EPS 6.82 11.96 37.96 15.10 28.21 42.95 87.25 -81.69%
EY 14.65 8.36 2.63 6.62 3.54 2.33 1.15 444.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 5.63 8.48 11.98 19.69 28.26 49.58 -81.55%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 29/08/01 25/05/01 26/02/01 28/11/00 28/08/00 30/05/00 -
Price 1.00 0.90 0.83 0.88 1.06 1.23 1.63 -
P/RPS 0.13 0.18 0.38 0.11 0.19 0.37 0.93 -73.03%
P/EPS 9.89 13.45 38.43 14.76 29.61 41.28 79.90 -75.13%
EY 10.11 7.43 2.60 6.77 3.38 2.42 1.25 302.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.68 6.34 8.58 11.72 20.66 27.15 45.40 -74.95%

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