[BDB] QoQ Quarter Result on 31-Dec-2000 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -111.38%
YoY- -108.11%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 30,217 15,176 15,551 28,023 21,784 26,410 21,170 26.74%
PBT 3,648 2,452 1,315 1,615 1,952 3,422 3,011 13.63%
Tax -1,561 -1,215 -670 -1,615 -739 -1,298 -1,177 20.69%
NP 2,087 1,237 645 0 1,213 2,124 1,834 8.98%
-
NP to SH 2,087 1,237 645 -138 1,213 2,124 1,834 8.98%
-
Tax Rate 42.79% 49.55% 50.95% 100.00% 37.86% 37.93% 39.09% -
Total Cost 28,130 13,939 14,906 28,023 20,571 24,286 19,336 28.36%
-
Net Worth 111,985 109,898 108,177 107,462 110,087 109,510 108,002 2.44%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 2,546 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 111,985 109,898 108,177 107,462 110,087 109,510 108,002 2.44%
NOSH 50,902 51,115 50,787 50,930 50,966 50,935 50,944 -0.05%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.91% 8.15% 4.15% 0.00% 5.57% 8.04% 8.66% -
ROE 1.86% 1.13% 0.60% -0.13% 1.10% 1.94% 1.70% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 59.36 29.69 30.62 55.02 42.74 51.85 41.56 26.79%
EPS 4.10 2.42 1.27 -0.27 2.38 4.17 3.60 9.04%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.20 2.15 2.13 2.11 2.16 2.15 2.12 2.49%
Adjusted Per Share Value based on latest NOSH - 50,930
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 9.76 4.90 5.02 9.05 7.04 8.53 6.84 26.71%
EPS 0.67 0.40 0.21 -0.04 0.39 0.69 0.59 8.83%
DPS 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
NAPS 0.3617 0.355 0.3494 0.3471 0.3556 0.3537 0.3488 2.44%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.92 1.08 1.11 1.41 1.48 1.93 2.45 -
P/RPS 1.55 3.64 3.63 2.56 3.46 3.72 5.90 -58.94%
P/EPS 22.44 44.63 87.40 -520.37 62.18 46.28 68.06 -52.24%
EY 4.46 2.24 1.14 -0.19 1.61 2.16 1.47 109.43%
DY 0.00 0.00 0.00 3.55 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.52 0.67 0.69 0.90 1.16 -49.16%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 23/08/01 24/07/01 27/02/01 30/11/00 10/08/00 25/05/00 -
Price 1.09 1.10 1.15 1.48 1.34 1.92 2.22 -
P/RPS 1.84 3.71 3.76 2.69 3.14 3.70 5.34 -50.81%
P/EPS 26.59 45.45 90.55 -546.21 56.30 46.04 61.67 -42.89%
EY 3.76 2.20 1.10 -0.18 1.78 2.17 1.62 75.21%
DY 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.54 0.70 0.62 0.89 1.05 -38.99%

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