[BPURI] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -77.98%
YoY- -4.52%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 431,564 321,489 206,053 87,426 458,247 337,895 212,974 59.92%
PBT 10,284 8,135 5,952 2,723 11,562 8,047 4,747 67.19%
Tax -6,176 -5,308 -3,364 -1,329 -5,230 -1,918 -987 238.43%
NP 4,108 2,827 2,588 1,394 6,332 6,129 3,760 6.06%
-
NP to SH 4,108 2,827 2,588 1,394 6,332 6,129 3,760 6.06%
-
Tax Rate 60.05% 65.25% 56.52% 48.81% 45.23% 23.83% 20.79% -
Total Cost 427,456 318,662 203,465 86,032 451,915 331,766 209,214 60.80%
-
Net Worth 57,346 17,125 17,756 16,540 15,099 14,902 12,528 174.92%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 1,199 - - - - - -
Div Payout % - 42.43% - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 57,346 17,125 17,756 16,540 15,099 14,902 12,528 174.92%
NOSH 79,791 39,985 40,000 39,942 40,000 40,006 40,000 58.26%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.95% 0.88% 1.26% 1.59% 1.38% 1.81% 1.77% -
ROE 7.16% 16.51% 14.58% 8.43% 41.93% 41.13% 30.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 540.86 804.01 515.13 218.88 1,145.62 844.60 532.44 1.04%
EPS 7.62 7.07 6.47 3.49 15.83 15.32 9.40 -13.02%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7187 0.4283 0.4439 0.4141 0.3775 0.3725 0.3132 73.71%
Adjusted Per Share Value based on latest NOSH - 39,942
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 53.55 39.89 25.57 10.85 56.86 41.92 26.42 59.95%
EPS 0.51 0.35 0.32 0.17 0.79 0.76 0.47 5.58%
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0212 0.022 0.0205 0.0187 0.0185 0.0155 175.56%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.05 1.25 1.19 1.01 0.95 1.42 1.72 -
P/RPS 0.19 0.16 0.23 0.46 0.08 0.17 0.32 -29.28%
P/EPS 20.39 17.68 18.39 28.94 6.00 9.27 18.30 7.45%
EY 4.90 5.66 5.44 3.46 16.66 10.79 5.47 -7.05%
DY 0.00 2.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.92 2.68 2.44 2.52 3.81 5.49 -58.54%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 02/04/04 20/11/03 29/08/03 29/05/03 28/02/03 27/11/02 28/08/02 -
Price 1.47 1.02 1.26 1.02 1.01 1.35 1.58 -
P/RPS 0.27 0.13 0.24 0.47 0.09 0.16 0.30 -6.76%
P/EPS 28.55 14.43 19.47 29.23 6.38 8.81 16.81 42.21%
EY 3.50 6.93 5.13 3.42 15.67 11.35 5.95 -29.72%
DY 0.00 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.38 2.84 2.46 2.68 3.62 5.04 -45.01%

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