[BDB] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 138.21%
YoY- 112.01%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 127,605 70,325 46,221 257,540 137,713 86,941 39,685 117.38%
PBT -4,189 -5,899 550 7,438 -12,265 -9,976 -5,510 -16.65%
Tax -1,485 -403 -132 -2,371 -997 -735 -338 167.52%
NP -5,674 -6,302 418 5,067 -13,262 -10,711 -5,848 -1.98%
-
NP to SH -5,674 -6,302 418 5,067 -13,262 -10,711 -5,848 -1.98%
-
Tax Rate - - 24.00% 31.88% - - - -
Total Cost 133,279 76,627 45,803 252,473 150,975 97,652 45,533 104.22%
-
Net Worth 458,821 455,782 464,898 464,898 446,666 446,666 452,743 0.89%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 458,821 455,782 464,898 464,898 446,666 446,666 452,743 0.89%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -4.45% -8.96% 0.90% 1.97% -9.63% -12.32% -14.74% -
ROE -1.24% -1.38% 0.09% 1.09% -2.97% -2.40% -1.29% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 42.00 23.14 15.21 84.76 45.32 28.61 13.06 117.41%
EPS -1.87 -2.07 0.14 1.67 -4.36 -3.53 -1.92 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.50 1.53 1.53 1.47 1.47 1.49 0.89%
Adjusted Per Share Value based on latest NOSH - 303,854
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 41.21 22.71 14.93 83.18 44.48 28.08 12.82 117.34%
EPS -1.83 -2.04 0.14 1.64 -4.28 -3.46 -1.89 -2.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4819 1.4721 1.5015 1.5015 1.4427 1.4427 1.4623 0.88%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.285 0.265 0.235 0.375 0.35 0.39 0.415 -
P/RPS 0.68 1.14 1.54 0.44 0.77 1.36 3.18 -64.14%
P/EPS -15.26 -12.78 170.83 22.49 -8.02 -11.06 -21.56 -20.52%
EY -6.55 -7.83 0.59 4.45 -12.47 -9.04 -4.64 25.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 0.15 0.25 0.24 0.27 0.28 -22.72%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 25/08/20 22/06/20 27/02/20 27/11/19 29/08/19 31/05/19 -
Price 0.31 0.295 0.275 0.355 0.34 0.365 0.36 -
P/RPS 0.74 1.27 1.81 0.42 0.75 1.28 2.76 -58.32%
P/EPS -16.60 -14.22 199.90 21.29 -7.79 -10.35 -18.71 -7.64%
EY -6.02 -7.03 0.50 4.70 -12.84 -9.66 -5.35 8.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.18 0.23 0.23 0.25 0.24 -8.49%

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