[BDB] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -83.16%
YoY- 47.01%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 46,221 257,540 137,713 86,941 39,685 203,390 149,263 -54.19%
PBT 550 7,438 -12,265 -9,976 -5,510 -39,335 -25,613 -
Tax -132 -2,371 -997 -735 -338 -2,893 -1,015 -74.29%
NP 418 5,067 -13,262 -10,711 -5,848 -42,228 -26,628 -
-
NP to SH 418 5,067 -13,262 -10,711 -5,848 -42,196 -26,604 -
-
Tax Rate 24.00% 31.88% - - - - - -
Total Cost 45,803 252,473 150,975 97,652 45,533 245,618 175,891 -59.18%
-
Net Worth 464,898 464,898 446,666 446,666 452,743 458,821 474,013 -1.28%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 464,898 464,898 446,666 446,666 452,743 458,821 474,013 -1.28%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 0.90% 1.97% -9.63% -12.32% -14.74% -20.76% -17.84% -
ROE 0.09% 1.09% -2.97% -2.40% -1.29% -9.20% -5.61% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 15.21 84.76 45.32 28.61 13.06 66.94 49.12 -54.19%
EPS 0.14 1.67 -4.36 -3.53 -1.92 -13.90 -8.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.47 1.47 1.49 1.51 1.56 -1.28%
Adjusted Per Share Value based on latest NOSH - 303,854
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 15.21 84.76 45.32 28.61 13.06 66.94 49.12 -54.19%
EPS 0.14 1.67 -4.36 -3.53 -1.92 -13.90 -8.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.47 1.47 1.49 1.51 1.56 -1.28%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.235 0.375 0.35 0.39 0.415 0.31 0.41 -
P/RPS 1.54 0.44 0.77 1.36 3.18 0.46 0.83 50.93%
P/EPS 170.83 22.49 -8.02 -11.06 -21.56 -2.23 -4.68 -
EY 0.59 4.45 -12.47 -9.04 -4.64 -44.80 -21.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.25 0.24 0.27 0.28 0.21 0.26 -30.67%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 22/06/20 27/02/20 27/11/19 29/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.275 0.355 0.34 0.365 0.36 0.395 0.33 -
P/RPS 1.81 0.42 0.75 1.28 2.76 0.59 0.67 93.85%
P/EPS 199.90 21.29 -7.79 -10.35 -18.71 -2.84 -3.77 -
EY 0.50 4.70 -12.84 -9.66 -5.35 -35.16 -26.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.23 0.25 0.24 0.26 0.21 -9.75%

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