[BPURI] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -66.15%
YoY- -78.77%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 217,332 89,550 980,197 810,152 709,860 526,851 326,987 -23.78%
PBT 12,896 6,346 54,544 42,822 33,119 20,044 12,190 3.81%
Tax -3,514 -2,225 -21,595 -15,288 -13,737 -6,745 -2,296 32.70%
NP 9,382 4,121 32,949 27,534 19,382 13,299 9,894 -3.47%
-
NP to SH 615 463 500 176 520 1,789 1,007 -27.95%
-
Tax Rate 27.25% 35.06% 39.59% 35.70% 41.48% 33.65% 18.84% -
Total Cost 207,950 85,429 947,248 782,618 690,478 513,552 317,093 -24.45%
-
Net Worth 145,109 254,018 253,483 259,443 224,315 246,448 235,309 -27.48%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 145,109 254,018 253,483 259,443 224,315 246,448 235,309 -27.48%
NOSH 764,079 382,039 382,039 382,039 382,039 293,876 288,410 91.12%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.32% 4.60% 3.36% 3.40% 2.73% 2.52% 3.03% -
ROE 0.42% 0.18% 0.20% 0.07% 0.23% 0.73% 0.43% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 56.27 23.44 256.57 212.06 215.00 180.41 118.66 -39.10%
EPS 0.16 0.12 0.16 0.06 0.18 0.64 0.37 -42.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3757 0.6649 0.6635 0.6791 0.6794 0.8439 0.8539 -42.06%
Adjusted Per Share Value based on latest NOSH - 382,039
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.97 11.11 121.62 100.52 88.07 65.37 40.57 -23.77%
EPS 0.08 0.06 0.06 0.02 0.06 0.22 0.12 -23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.3152 0.3145 0.3219 0.2783 0.3058 0.292 -27.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.085 0.13 0.175 0.185 0.21 0.205 0.26 -
P/RPS 0.15 0.55 0.07 0.09 0.10 0.11 0.22 -22.47%
P/EPS 53.38 107.27 133.71 401.58 133.34 33.46 71.15 -17.39%
EY 1.87 0.93 0.75 0.25 0.75 2.99 1.41 20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.26 0.27 0.31 0.24 0.30 -16.19%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 30/05/19 28/02/19 30/11/18 28/08/18 -
Price 0.08 0.09 0.13 0.18 0.19 0.17 0.245 -
P/RPS 0.14 0.38 0.05 0.08 0.09 0.09 0.21 -23.62%
P/EPS 50.24 74.26 99.33 390.72 120.64 27.75 67.05 -17.46%
EY 1.99 1.35 1.01 0.26 0.83 3.60 1.49 21.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.14 0.20 0.27 0.28 0.20 0.29 -19.31%

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