[BDB] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -94.54%
YoY- 7.36%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 31,456 210,623 113,905 71,837 29,908 219,475 127,605 -60.71%
PBT -5,997 8,061 -5,396 -5,571 -2,941 7,575 -4,189 27.05%
Tax 0 -2,794 -450 -267 -60 -2,299 -1,485 -
NP -5,997 5,267 -5,846 -5,838 -3,001 5,276 -5,674 3.76%
-
NP to SH -5,997 5,287 -5,846 -5,838 -3,001 5,276 -5,674 3.76%
-
Tax Rate - 34.66% - - - 30.35% - -
Total Cost 37,453 205,356 119,751 77,675 32,909 214,199 133,279 -57.13%
-
Net Worth 464,898 470,975 461,859 461,859 464,898 467,936 458,821 0.88%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 464,898 470,975 461,859 461,859 464,898 467,936 458,821 0.88%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -19.06% 2.50% -5.13% -8.13% -10.03% 2.40% -4.45% -
ROE -1.29% 1.12% -1.27% -1.26% -0.65% 1.13% -1.24% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 10.35 69.32 37.49 23.64 9.84 72.23 42.00 -60.72%
EPS -1.97 1.73 -1.92 -1.92 -0.99 1.74 -1.87 3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.55 1.52 1.52 1.53 1.54 1.51 0.88%
Adjusted Per Share Value based on latest NOSH - 303,854
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 10.16 68.03 36.79 23.20 9.66 70.89 41.21 -60.71%
EPS -1.94 1.71 -1.89 -1.89 -0.97 1.70 -1.83 3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5015 1.5212 1.4917 1.4917 1.5015 1.5113 1.4819 0.88%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.65 0.58 0.45 0.45 0.51 0.385 0.285 -
P/RPS 6.28 0.84 1.20 1.90 5.18 0.53 0.68 340.78%
P/EPS -32.93 33.33 -23.39 -23.42 -51.64 22.17 -15.26 67.06%
EY -3.04 3.00 -4.28 -4.27 -1.94 4.51 -6.55 -40.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.30 0.30 0.33 0.25 0.19 69.77%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 25/11/21 29/09/21 31/05/21 25/02/21 23/11/20 -
Price 0.32 0.80 0.595 0.45 0.42 0.375 0.31 -
P/RPS 3.09 1.15 1.59 1.90 4.27 0.52 0.74 159.53%
P/EPS -16.21 45.98 -30.93 -23.42 -42.53 21.60 -16.60 -1.57%
EY -6.17 2.17 -3.23 -4.27 -2.35 4.63 -6.02 1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.52 0.39 0.30 0.27 0.24 0.21 0.00%

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