[BDB] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -98.8%
YoY- -87.97%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 54,679 54,214 78,947 63,867 153,918 87,176 68,810 -14.17%
PBT -9,984 2,561 556 382 36,925 8,442 3,619 -
Tax -453 -667 -128 -115 -13,666 -2,645 -1,018 -41.62%
NP -10,437 1,894 428 267 23,259 5,797 2,601 -
-
NP to SH -10,419 1,906 433 279 23,267 5,801 2,609 -
-
Tax Rate - 26.04% 23.02% 30.10% 37.01% 31.33% 28.13% -
Total Cost 65,116 52,320 78,519 63,600 130,659 81,379 66,209 -1.10%
-
Net Worth 516,553 522,630 522,630 534,784 535,385 504,170 497,530 2.52%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 516,553 522,630 522,630 534,784 535,385 504,170 497,530 2.52%
NOSH 303,854 303,854 303,854 303,854 304,196 303,717 303,372 0.10%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -19.09% 3.49% 0.54% 0.42% 15.11% 6.65% 3.78% -
ROE -2.02% 0.36% 0.08% 0.05% 4.35% 1.15% 0.52% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.00 17.84 25.98 21.02 50.60 28.70 22.68 -14.24%
EPS -3.43 0.62 0.14 0.09 7.65 1.91 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.72 1.72 1.76 1.76 1.66 1.64 2.41%
Adjusted Per Share Value based on latest NOSH - 303,854
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.66 17.51 25.50 20.63 49.71 28.16 22.22 -14.16%
EPS -3.37 0.62 0.14 0.09 7.51 1.87 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6684 1.688 1.688 1.7273 1.7292 1.6284 1.6069 2.52%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.60 0.62 0.675 0.76 0.68 0.645 0.66 -
P/RPS 3.33 3.47 2.60 3.62 1.34 2.25 2.91 9.37%
P/EPS -17.50 98.84 473.68 827.71 8.89 33.77 76.74 -
EY -5.71 1.01 0.21 0.12 11.25 2.96 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.39 0.43 0.39 0.39 0.40 -8.49%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 19/10/17 02/08/17 15/05/17 14/02/17 28/11/16 08/08/16 -
Price 0.565 0.62 0.65 0.72 0.81 0.64 0.65 -
P/RPS 3.14 3.47 2.50 3.43 1.60 2.23 2.87 6.15%
P/EPS -16.48 98.84 456.13 784.14 10.59 33.51 75.58 -
EY -6.07 1.01 0.22 0.13 9.44 2.98 1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.38 0.41 0.46 0.39 0.40 -12.00%

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