[BENALEC] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 20.2%
YoY- -64.32%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 129,960 116,315 118,202 139,942 179,740 269,170 337,035 -46.99%
PBT 772 4,403 12,932 8,052 11,682 21,324 32,443 -91.70%
Tax -1,863 -2,021 -4,334 -337 -4,848 -9,988 -18,351 -78.20%
NP -1,091 2,382 8,598 7,715 6,834 11,336 14,092 -
-
NP to SH -3,031 -177 6,030 5,921 4,926 9,691 12,514 -
-
Tax Rate 241.32% 45.90% 33.51% 4.19% 41.50% 46.84% 56.56% -
Total Cost 131,051 113,933 109,604 132,227 172,906 257,834 322,943 -45.15%
-
Net Worth 638,887 623,460 623,289 623,290 623,293 623,304 623,304 1.65%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 638,887 623,460 623,289 623,290 623,293 623,304 623,304 1.65%
NOSH 831,802 831,802 811,802 811,802 811,802 811,802 811,802 1.63%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -0.84% 2.05% 7.27% 5.51% 3.80% 4.21% 4.18% -
ROE -0.47% -0.03% 0.97% 0.95% 0.79% 1.55% 2.01% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.87 14.55 14.79 17.51 22.49 33.68 42.18 -47.85%
EPS -0.37 -0.02 0.75 0.74 0.62 1.21 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.78 0.78 0.78 0.78 0.78 0.00%
Adjusted Per Share Value based on latest NOSH - 811,802
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.60 11.28 11.46 13.57 17.42 26.09 32.67 -46.98%
EPS -0.29 -0.02 0.58 0.57 0.48 0.94 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6193 0.6044 0.6042 0.6042 0.6042 0.6042 0.6042 1.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.24 0.255 0.33 0.385 0.42 0.42 0.545 -
P/RPS 1.51 1.75 2.23 2.20 1.87 1.25 1.29 11.05%
P/EPS -64.86 -1,151.55 43.73 51.96 68.13 34.63 34.80 -
EY -1.54 -0.09 2.29 1.92 1.47 2.89 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.42 0.49 0.54 0.54 0.70 -41.87%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 28/05/18 14/02/18 23/11/17 24/08/17 26/05/17 -
Price 0.19 0.275 0.29 0.375 0.39 0.435 0.485 -
P/RPS 1.20 1.89 1.96 2.14 1.73 1.29 1.15 2.87%
P/EPS -51.34 -1,241.86 38.43 50.61 63.27 35.87 30.97 -
EY -1.95 -0.08 2.60 1.98 1.58 2.79 3.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.35 0.37 0.48 0.50 0.56 0.62 -46.85%

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