[BPURI] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 20.37%
YoY- -4.18%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 123,544 99,842 150,800 117,623 107,407 88,938 123,441 0.05%
PBT 1,555 1,618 -978 1,359 2,390 2,146 2,104 -18.30%
Tax -347 -618 200 -231 -857 -894 -665 -35.26%
NP 1,208 1,000 -778 1,128 1,533 1,252 1,439 -11.03%
-
NP to SH 1,164 1,065 -54 1,560 1,296 1,252 1,439 -13.21%
-
Tax Rate 22.32% 38.20% - 17.00% 35.86% 41.66% 31.61% -
Total Cost 122,336 98,842 151,578 116,495 105,874 87,686 122,002 0.18%
-
Net Worth 67,342 66,054 63,363 65,439 65,763 64,272 74,895 -6.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,616 - 1,566 - 2,429 - - -
Div Payout % 138.89% - 0.00% - 187.50% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 67,342 66,054 63,363 65,439 65,763 64,272 74,895 -6.85%
NOSH 80,833 80,681 78,333 80,829 80,999 80,774 80,663 0.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.98% 1.00% -0.52% 0.96% 1.43% 1.41% 1.17% -
ROE 1.73% 1.61% -0.09% 2.38% 1.97% 1.95% 1.92% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 152.84 123.75 192.51 145.52 132.60 110.11 153.03 -0.08%
EPS 1.44 1.32 -0.07 1.93 1.60 1.55 1.78 -13.21%
DPS 2.00 0.00 2.00 0.00 3.00 0.00 0.00 -
NAPS 0.8331 0.8187 0.8089 0.8096 0.8119 0.7957 0.9285 -6.99%
Adjusted Per Share Value based on latest NOSH - 80,829
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 18.31 14.79 22.35 17.43 15.92 13.18 18.29 0.07%
EPS 0.17 0.16 -0.01 0.23 0.19 0.19 0.21 -13.17%
DPS 0.24 0.00 0.23 0.00 0.36 0.00 0.00 -
NAPS 0.0998 0.0979 0.0939 0.097 0.0975 0.0952 0.111 -6.86%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.68 0.74 0.73 0.82 0.97 1.13 1.06 -
P/RPS 0.44 0.60 0.38 0.56 0.73 1.03 0.69 -25.97%
P/EPS 47.22 56.06 -1,058.95 42.49 60.63 72.90 59.42 -14.24%
EY 2.12 1.78 -0.09 2.35 1.65 1.37 1.68 16.82%
DY 2.94 0.00 2.74 0.00 3.09 0.00 0.00 -
P/NAPS 0.82 0.90 0.90 1.01 1.19 1.42 1.14 -19.76%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 13/03/06 29/11/05 29/08/05 26/05/05 28/02/05 -
Price 0.69 0.67 0.73 0.77 0.90 1.00 1.05 -
P/RPS 0.45 0.54 0.38 0.53 0.68 0.91 0.69 -24.85%
P/EPS 47.92 50.76 -1,058.95 39.90 56.25 64.52 58.86 -12.84%
EY 2.09 1.97 -0.09 2.51 1.78 1.55 1.70 14.80%
DY 2.90 0.00 2.74 0.00 3.33 0.00 0.00 -
P/NAPS 0.83 0.82 0.90 0.95 1.11 1.26 1.13 -18.63%

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