[BENALEC] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -215.22%
YoY- -120.42%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 31,529 70,028 95,057 14,403 66,840 74,890 66,357 -39.19%
PBT -15,062 4,263 34,017 -4,931 6,051 11,957 21,520 -
Tax -570 -2,119 -8,676 270 -2,018 -3,148 -416 23.43%
NP -15,632 2,144 25,341 -4,661 4,033 8,809 21,104 -
-
NP to SH -15,626 2,146 25,342 -4,655 4,040 8,809 21,106 -
-
Tax Rate - 49.71% 25.50% - 33.35% 26.33% 1.93% -
Total Cost 47,161 67,884 69,716 19,064 62,807 66,081 45,253 2.79%
-
Net Worth 551,022 507,886 572,238 535,324 570,457 0 543,885 0.87%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 24,353 -
Div Payout % - - - - - - 115.38% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 551,022 507,886 572,238 535,324 570,457 0 543,885 0.87%
NOSH 822,421 715,333 817,483 775,833 826,749 808,615 811,769 0.87%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -49.58% 3.06% 26.66% -32.36% 6.03% 11.76% 31.80% -
ROE -2.84% 0.42% 4.43% -0.87% 0.71% 0.00% 3.88% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.83 9.79 11.63 1.86 8.08 9.26 8.17 -39.73%
EPS -1.90 0.30 3.10 -0.60 0.50 1.10 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.67 0.71 0.70 0.69 0.69 0.00 0.67 0.00%
Adjusted Per Share Value based on latest NOSH - 775,833
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.06 6.79 9.21 1.40 6.48 7.26 6.43 -39.12%
EPS -1.51 0.21 2.46 -0.45 0.39 0.85 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.36 -
NAPS 0.5341 0.4923 0.5547 0.5189 0.553 0.00 0.5272 0.87%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.13 0.90 0.85 1.20 1.34 1.18 1.39 -
P/RPS 29.48 9.19 7.31 64.64 16.57 12.74 17.00 44.48%
P/EPS -59.47 300.00 27.42 -200.00 274.22 108.32 53.46 -
EY -1.68 0.33 3.65 -0.50 0.36 0.92 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.16 -
P/NAPS 1.69 1.27 1.21 1.74 1.94 0.00 2.07 -12.67%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 22/05/14 28/02/14 26/11/13 22/08/13 29/05/13 26/02/13 -
Price 0.98 1.11 0.88 1.01 1.26 1.38 1.18 -
P/RPS 25.56 11.34 7.57 54.40 15.59 14.90 14.44 46.48%
P/EPS -51.58 370.00 28.39 -168.33 257.85 126.68 45.38 -
EY -1.94 0.27 3.52 -0.59 0.39 0.79 2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 1.46 1.56 1.26 1.46 1.83 0.00 1.76 -11.74%

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