[BPURI] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
25-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -63.86%
YoY- 5.64%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 458,713 318,808 203,867 86,086 320,251 221,550 134,511 126.05%
PBT 9,236 5,050 3,275 1,415 5,738 4,100 2,502 138.28%
Tax -3,471 -1,006 -601 -553 -3,353 -2,669 -1,309 91.23%
NP 5,765 4,044 2,674 862 2,385 1,431 1,193 185.00%
-
NP to SH 5,765 4,044 2,674 862 2,385 1,431 1,193 185.00%
-
Tax Rate 37.58% 19.92% 18.35% 39.08% 58.43% 65.10% 52.32% -
Total Cost 452,948 314,764 201,193 85,224 317,866 220,119 133,318 125.49%
-
Net Worth 8,769 7,048 5,675 3,859 3,005 2,050 1,813 185.18%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 8,769 7,048 5,675 3,859 3,005 2,050 1,813 185.18%
NOSH 40,007 40,000 39,970 39,907 40,013 39,972 40,033 -0.04%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 1.26% 1.27% 1.31% 1.00% 0.74% 0.65% 0.89% -
ROE 65.74% 57.38% 47.11% 22.34% 79.37% 69.79% 65.78% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 1,146.58 797.02 510.05 215.71 800.36 554.26 336.00 126.15%
EPS 14.41 10.11 6.69 2.16 5.96 3.58 2.98 185.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2192 0.1762 0.142 0.0967 0.0751 0.0513 0.0453 185.26%
Adjusted Per Share Value based on latest NOSH - 39,907
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 56.91 39.56 25.29 10.68 39.73 27.49 16.69 126.03%
EPS 0.72 0.50 0.33 0.11 0.30 0.18 0.15 183.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0087 0.007 0.0048 0.0037 0.0025 0.0023 181.34%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.10 0.69 0.80 0.82 0.90 1.01 1.28 -
P/RPS 0.10 0.09 0.16 0.38 0.11 0.18 0.38 -58.83%
P/EPS 7.63 6.82 11.96 37.96 15.10 28.21 42.95 -68.29%
EY 13.10 14.65 8.36 2.63 6.62 3.54 2.33 215.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.02 3.92 5.63 8.48 11.98 19.69 28.26 -68.30%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 27/11/01 29/08/01 25/05/01 26/02/01 28/11/00 28/08/00 -
Price 1.15 1.00 0.90 0.83 0.88 1.06 1.23 -
P/RPS 0.10 0.13 0.18 0.38 0.11 0.19 0.37 -58.09%
P/EPS 7.98 9.89 13.45 38.43 14.76 29.61 41.28 -66.46%
EY 12.53 10.11 7.43 2.60 6.77 3.38 2.42 198.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 5.68 6.34 8.58 11.72 20.66 27.15 -66.46%

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