[BPURI] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 274.25%
YoY- -34.46%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 210,690 242,541 302,584 294,482 473,601 195,077 266,381 -14.41%
PBT 11,126 3,209 9,881 2,547 23,767 3,090 1,879 225.53%
Tax -6,316 -2,975 -3,300 -817 -10,118 -1,470 9 -
NP 4,810 234 6,581 1,730 13,649 1,620 1,888 86.00%
-
NP to SH 783 -1,427 902 812 -466 1,217 1,306 -28.78%
-
Tax Rate 56.77% 92.71% 33.40% 32.08% 42.57% 47.57% -0.48% -
Total Cost 205,880 242,307 296,003 292,752 459,952 193,457 264,493 -15.31%
-
Net Worth 223,897 215,294 216,179 217,940 174,880 182,626 192,781 10.43%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 223,897 215,294 216,179 217,940 174,880 182,626 192,781 10.43%
NOSH 243,870 242,874 231,282 232,000 186,400 190,156 194,925 16.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.28% 0.10% 2.17% 0.59% 2.88% 0.83% 0.71% -
ROE 0.35% -0.66% 0.42% 0.37% -0.27% 0.67% 0.68% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 86.39 103.42 130.83 126.93 254.08 102.59 136.66 -26.24%
EPS 0.32 -0.61 0.39 0.35 -0.25 0.64 0.67 -38.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9181 0.918 0.9347 0.9394 0.9382 0.9604 0.989 -4.81%
Adjusted Per Share Value based on latest NOSH - 232,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.22 35.94 44.84 43.64 70.18 28.91 39.47 -14.41%
EPS 0.12 -0.21 0.13 0.12 -0.07 0.18 0.19 -26.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3318 0.319 0.3203 0.323 0.2591 0.2706 0.2857 10.43%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.435 0.415 0.37 0.415 0.43 0.43 0.535 -
P/RPS 0.50 0.40 0.28 0.33 0.17 0.42 0.39 17.92%
P/EPS 135.48 -68.20 94.87 118.57 -172.00 67.19 79.85 42.02%
EY 0.74 -1.47 1.05 0.84 -0.58 1.49 1.25 -29.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.40 0.44 0.46 0.45 0.54 -8.80%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 26/05/16 29/02/16 27/11/15 26/08/15 -
Price 0.45 0.405 0.38 0.37 0.415 0.435 0.345 -
P/RPS 0.52 0.39 0.29 0.29 0.16 0.42 0.25 62.58%
P/EPS 140.16 -66.56 97.44 105.71 -166.00 67.97 51.49 94.36%
EY 0.71 -1.50 1.03 0.95 -0.60 1.47 1.94 -48.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.41 0.39 0.44 0.45 0.35 25.01%

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