[BDB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -37.82%
YoY- -3959.86%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 203,390 149,263 100,002 47,021 251,707 197,028 142,814 26.50%
PBT -39,335 -25,613 -19,675 -10,622 -6,486 3,499 938 -
Tax -2,893 -1,015 -554 -150 -1,361 -910 -243 419.04%
NP -42,228 -26,628 -20,229 -10,772 -7,847 2,589 695 -
-
NP to SH -42,196 -26,604 -20,213 -10,769 -7,814 2,617 716 -
-
Tax Rate - - - - - 26.01% 25.91% -
Total Cost 245,618 175,891 120,231 57,793 259,554 194,439 142,119 43.87%
-
Net Worth 458,821 474,013 495,283 504,399 516,553 522,630 522,630 -8.29%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 458,821 474,013 495,283 504,399 516,553 522,630 522,630 -8.29%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -20.76% -17.84% -20.23% -22.91% -3.12% 1.31% 0.49% -
ROE -9.20% -5.61% -4.08% -2.14% -1.51% 0.50% 0.14% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 66.94 49.12 32.91 15.47 82.84 64.84 47.00 26.50%
EPS -13.90 -8.76 -6.66 -3.55 -2.57 0.85 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.56 1.63 1.66 1.70 1.72 1.72 -8.29%
Adjusted Per Share Value based on latest NOSH - 303,854
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 65.69 48.21 32.30 15.19 81.30 63.64 46.13 26.49%
EPS -13.63 -8.59 -6.53 -3.48 -2.52 0.85 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4819 1.531 1.5997 1.6291 1.6684 1.688 1.688 -8.29%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.31 0.41 0.46 0.45 0.60 0.62 0.675 -
P/RPS 0.46 0.83 1.40 2.91 0.72 0.96 1.44 -53.17%
P/EPS -2.23 -4.68 -6.92 -12.70 -23.33 71.99 286.46 -
EY -44.80 -21.35 -14.46 -7.88 -4.29 1.39 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.28 0.27 0.35 0.36 0.39 -33.73%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 21/08/18 23/05/18 21/02/18 19/10/17 02/08/17 -
Price 0.395 0.33 0.44 0.47 0.565 0.62 0.65 -
P/RPS 0.59 0.67 1.34 3.04 0.68 0.96 1.38 -43.15%
P/EPS -2.84 -3.77 -6.61 -13.26 -21.97 71.99 275.85 -
EY -35.16 -26.53 -15.12 -7.54 -4.55 1.39 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.27 0.28 0.33 0.36 0.38 -22.29%

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