[BDB] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 818.5%
YoY- 217.71%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 57,281 24,104 46,221 119,827 50,772 47,256 39,685 27.63%
PBT 1,710 -6,449 550 19,703 -2,290 -4,466 -5,510 -
Tax -1,082 -271 -132 -1,374 -261 -397 -338 116.74%
NP 628 -6,720 418 18,329 -2,551 -4,863 -5,848 -
-
NP to SH 628 -6,720 418 18,329 -2,551 -4,863 -5,848 -
-
Tax Rate 63.27% - 24.00% 6.97% - - - -
Total Cost 56,653 30,824 45,803 101,498 53,323 52,119 45,533 15.63%
-
Net Worth 458,821 455,782 464,898 464,898 446,666 446,666 452,743 0.89%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 458,821 455,782 464,898 464,898 446,666 446,666 452,743 0.89%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.10% -27.88% 0.90% 15.30% -5.02% -10.29% -14.74% -
ROE 0.14% -1.47% 0.09% 3.94% -0.57% -1.09% -1.29% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.85 7.93 15.21 39.44 16.71 15.55 13.06 27.63%
EPS 0.21 -2.21 0.14 6.03 -0.84 -1.60 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.50 1.53 1.53 1.47 1.47 1.49 0.89%
Adjusted Per Share Value based on latest NOSH - 303,854
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.50 7.79 14.93 38.70 16.40 15.26 12.82 27.61%
EPS 0.20 -2.17 0.14 5.92 -0.82 -1.57 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4819 1.4721 1.5015 1.5015 1.4427 1.4427 1.4623 0.88%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.285 0.265 0.235 0.375 0.35 0.39 0.415 -
P/RPS 1.51 3.34 1.54 0.95 2.09 2.51 3.18 -39.05%
P/EPS 137.90 -11.98 170.83 6.22 -41.69 -24.37 -21.56 -
EY 0.73 -8.35 0.59 16.09 -2.40 -4.10 -4.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 0.15 0.25 0.24 0.27 0.28 -22.72%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 25/08/20 22/06/20 27/02/20 27/11/19 29/08/19 31/05/19 -
Price 0.31 0.295 0.275 0.355 0.34 0.365 0.36 -
P/RPS 1.64 3.72 1.81 0.90 2.03 2.35 2.76 -29.25%
P/EPS 149.99 -13.34 199.90 5.89 -40.50 -22.81 -18.71 -
EY 0.67 -7.50 0.50 16.99 -2.47 -4.38 -5.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.18 0.23 0.23 0.25 0.24 -8.49%

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