[BPURI] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 91.3%
YoY- 581.17%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 107,407 88,938 123,441 97,509 79,508 108,729 110,075 -1.62%
PBT 2,390 2,146 2,104 422 851 2,072 2,149 7.35%
Tax -857 -894 -665 1,206 0 -1,255 -868 -0.84%
NP 1,533 1,252 1,439 1,628 851 817 1,281 12.73%
-
NP to SH 1,296 1,252 1,439 1,628 851 817 1,281 0.77%
-
Tax Rate 35.86% 41.66% 31.61% -285.78% 0.00% 60.57% 40.39% -
Total Cost 105,874 87,686 122,002 95,881 78,657 107,912 108,794 -1.79%
-
Net Worth 65,763 64,272 74,895 61,396 59,513 58,407 57,346 9.56%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,429 - - - - - - -
Div Payout % 187.50% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 65,763 64,272 74,895 61,396 59,513 58,407 57,346 9.56%
NOSH 80,999 80,774 80,663 80,594 80,283 80,098 79,791 1.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.43% 1.41% 1.17% 1.67% 1.07% 0.75% 1.16% -
ROE 1.97% 1.95% 1.92% 2.65% 1.43% 1.40% 2.23% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 132.60 110.11 153.03 120.99 99.03 135.74 137.95 -2.60%
EPS 1.60 1.55 1.78 2.02 1.06 1.02 1.68 -3.20%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8119 0.7957 0.9285 0.7618 0.7413 0.7292 0.7187 8.47%
Adjusted Per Share Value based on latest NOSH - 80,594
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.33 11.03 15.32 12.10 9.86 13.49 13.66 -1.61%
EPS 0.16 0.16 0.18 0.20 0.11 0.10 0.16 0.00%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0816 0.0797 0.0929 0.0762 0.0738 0.0725 0.0712 9.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.97 1.13 1.06 1.18 1.23 1.46 1.05 -
P/RPS 0.73 1.03 0.69 0.98 1.24 1.08 0.76 -2.65%
P/EPS 60.63 72.90 59.42 58.42 116.04 143.14 65.40 -4.92%
EY 1.65 1.37 1.68 1.71 0.86 0.70 1.53 5.16%
DY 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.42 1.14 1.55 1.66 2.00 1.46 -12.75%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 28/02/05 30/11/04 19/08/04 27/05/04 02/04/04 -
Price 0.90 1.00 1.05 1.11 1.23 1.35 1.47 -
P/RPS 0.68 0.91 0.69 0.92 1.24 0.99 1.07 -26.10%
P/EPS 56.25 64.52 58.86 54.95 116.04 132.35 91.56 -27.75%
EY 1.78 1.55 1.70 1.82 0.86 0.76 1.09 38.71%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.26 1.13 1.46 1.66 1.85 2.05 -33.59%

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