[BDB] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 109.35%
YoY- 124.62%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 41,929 29,908 91,870 57,281 24,104 46,221 119,827 -50.37%
PBT -2,630 -2,941 11,764 1,710 -6,449 550 19,703 -
Tax -207 -60 -814 -1,082 -271 -132 -1,374 -71.71%
NP -2,837 -3,001 10,950 628 -6,720 418 18,329 -
-
NP to SH -2,837 -3,001 10,950 628 -6,720 418 18,329 -
-
Tax Rate - - 6.92% 63.27% - 24.00% 6.97% -
Total Cost 44,766 32,909 80,920 56,653 30,824 45,803 101,498 -42.08%
-
Net Worth 461,859 464,898 467,936 458,821 455,782 464,898 464,898 -0.43%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 461,859 464,898 467,936 458,821 455,782 464,898 464,898 -0.43%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -6.77% -10.03% 11.92% 1.10% -27.88% 0.90% 15.30% -
ROE -0.61% -0.65% 2.34% 0.14% -1.47% 0.09% 3.94% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 13.80 9.84 30.23 18.85 7.93 15.21 39.44 -50.37%
EPS -0.05 -0.99 3.60 0.21 -2.21 0.14 6.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.53 1.54 1.51 1.50 1.53 1.53 -0.43%
Adjusted Per Share Value based on latest NOSH - 303,854
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 13.54 9.66 29.67 18.50 7.79 14.93 38.70 -50.37%
EPS -0.92 -0.97 3.54 0.20 -2.17 0.14 5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4917 1.5015 1.5113 1.4819 1.4721 1.5015 1.5015 -0.43%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.45 0.51 0.385 0.285 0.265 0.235 0.375 -
P/RPS 3.26 5.18 1.27 1.51 3.34 1.54 0.95 127.67%
P/EPS -48.20 -51.64 10.68 137.90 -11.98 170.83 6.22 -
EY -2.07 -1.94 9.36 0.73 -8.35 0.59 16.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.25 0.19 0.18 0.15 0.25 12.93%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 31/05/21 25/02/21 23/11/20 25/08/20 22/06/20 27/02/20 -
Price 0.45 0.42 0.375 0.31 0.295 0.275 0.355 -
P/RPS 3.26 4.27 1.24 1.64 3.72 1.81 0.90 136.04%
P/EPS -48.20 -42.53 10.41 149.99 -13.34 199.90 5.89 -
EY -2.07 -2.35 9.61 0.67 -7.50 0.50 16.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.24 0.21 0.20 0.18 0.23 19.39%

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