[BDB] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 62.44%
YoY- 45.7%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 119,827 50,772 47,256 39,685 54,126 49,261 52,981 72.04%
PBT 19,703 -2,290 -4,466 -5,510 -13,723 -5,938 -9,053 -
Tax -1,374 -261 -397 -338 -1,877 -461 -404 125.64%
NP 18,329 -2,551 -4,863 -5,848 -15,600 -6,399 -9,457 -
-
NP to SH 18,329 -2,551 -4,863 -5,848 -15,571 -6,379 -9,445 -
-
Tax Rate 6.97% - - - - - - -
Total Cost 101,498 53,323 52,119 45,533 69,726 55,660 62,438 38.12%
-
Net Worth 464,898 446,666 446,666 452,743 458,821 474,013 495,283 -4.12%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 464,898 446,666 446,666 452,743 458,821 474,013 495,283 -4.12%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 15.30% -5.02% -10.29% -14.74% -28.82% -12.99% -17.85% -
ROE 3.94% -0.57% -1.09% -1.29% -3.39% -1.35% -1.91% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 39.44 16.71 15.55 13.06 17.81 16.21 17.44 72.03%
EPS 6.03 -0.84 -1.60 -1.92 -5.13 -2.11 -3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.47 1.47 1.49 1.51 1.56 1.63 -4.12%
Adjusted Per Share Value based on latest NOSH - 303,854
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 39.44 16.71 15.55 13.06 17.81 16.21 17.44 72.03%
EPS 6.03 -0.84 -1.60 -1.92 -5.13 -2.11 -3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.47 1.47 1.49 1.51 1.56 1.63 -4.12%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.375 0.35 0.39 0.415 0.31 0.41 0.46 -
P/RPS 0.95 2.09 2.51 3.18 1.74 2.53 2.64 -49.31%
P/EPS 6.22 -41.69 -24.37 -21.56 -6.05 -19.53 -14.80 -
EY 16.09 -2.40 -4.10 -4.64 -16.53 -5.12 -6.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.27 0.28 0.21 0.26 0.28 -7.25%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 29/08/19 31/05/19 28/02/19 30/11/18 21/08/18 -
Price 0.355 0.34 0.365 0.36 0.395 0.33 0.44 -
P/RPS 0.90 2.03 2.35 2.76 2.22 2.04 2.52 -49.56%
P/EPS 5.89 -40.50 -22.81 -18.71 -7.71 -15.72 -14.16 -
EY 16.99 -2.47 -4.38 -5.35 -12.97 -6.36 -7.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.25 0.24 0.26 0.21 0.27 -10.11%

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