[BENALEC] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 34.6%
YoY- 34.61%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 4,943 9,805 23,937 31,215 55,447 35,210 37,442 -73.97%
PBT -9,660 -12,114 -2,964 -8,539 -18,177 -10,811 -31,720 -54.63%
Tax 154 655 -1,427 0 3,739 101 173 -7.44%
NP -9,506 -11,459 -4,391 -8,539 -14,438 -10,710 -31,547 -54.95%
-
NP to SH -9,489 -10,505 -3,888 -8,318 -12,719 -10,852 -31,476 -54.94%
-
Tax Rate - - - - - - - -
Total Cost 14,449 21,264 28,328 39,754 69,885 45,920 68,989 -64.63%
-
Net Worth 395,591 466,997 482,609 475,488 483,979 500,961 517,943 -16.40%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 395,591 466,997 482,609 475,488 483,979 500,961 517,943 -16.40%
NOSH 1,031,602 861,802 861,802 861,802 861,802 861,802 861,802 12.70%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -192.31% -116.87% -18.34% -27.36% -26.04% -30.42% -84.26% -
ROE -2.40% -2.25% -0.81% -1.75% -2.63% -2.17% -6.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.57 1.15 2.78 3.68 6.53 4.15 4.41 -74.34%
EPS -1.10 -1.32 -0.46 -0.98 -1.50 -1.28 -3.71 -55.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.55 0.56 0.56 0.57 0.59 0.61 -17.10%
Adjusted Per Share Value based on latest NOSH - 861,802
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.48 0.95 2.32 3.03 5.37 3.41 3.63 -73.94%
EPS -0.92 -1.02 -0.38 -0.81 -1.23 -1.05 -3.05 -54.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3835 0.4527 0.4678 0.4609 0.4692 0.4856 0.5021 -16.40%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.145 0.15 0.135 0.145 0.15 0.12 0.095 -
P/RPS 25.23 12.99 4.86 3.94 2.30 2.89 2.15 414.08%
P/EPS -13.14 -12.12 -29.92 -14.80 -10.01 -9.39 -2.56 196.67%
EY -7.61 -8.25 -3.34 -6.76 -9.99 -10.65 -39.02 -66.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.24 0.26 0.26 0.20 0.16 58.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 17/09/21 18/05/21 29/03/21 25/11/20 24/08/20 -
Price 0.115 0.13 0.145 0.145 0.15 0.11 0.125 -
P/RPS 20.01 11.26 5.22 3.94 2.30 2.65 2.83 267.07%
P/EPS -10.42 -10.51 -32.14 -14.80 -10.01 -8.61 -3.37 111.80%
EY -9.59 -9.52 -3.11 -6.76 -9.99 -11.62 -29.66 -52.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.26 0.26 0.26 0.19 0.20 15.99%

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