[BPURI] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -62.92%
YoY- -121.61%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 402,191 480,552 487,669 542,896 653,210 643,581 709,860 -31.55%
PBT 11,740 16,072 34,321 40,846 42,354 36,566 33,119 -49.94%
Tax -14,678 -12,418 -11,372 -17,075 -19,299 -13,204 -13,737 4.52%
NP -2,938 3,654 22,949 23,771 23,055 23,362 19,382 -
-
NP to SH -19,214 -8,222 595 -826 -507 -653 520 -
-
Tax Rate 125.03% 77.26% 33.13% 41.80% 45.57% 36.11% 41.48% -
Total Cost 405,129 476,898 464,720 519,125 630,155 620,219 690,478 -29.93%
-
Net Worth 270,484 275,679 145,109 254,018 253,483 259,443 224,315 13.30%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 270,484 275,679 145,109 254,018 253,483 259,443 224,315 13.30%
NOSH 764,079 764,079 764,079 382,039 382,039 382,039 382,039 58.80%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -0.73% 0.76% 4.71% 4.38% 3.53% 3.63% 2.73% -
ROE -7.10% -2.98% 0.41% -0.33% -0.20% -0.25% 0.23% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 52.64 62.89 126.26 142.10 170.98 168.46 215.00 -60.89%
EPS -2.51 -1.08 0.15 -0.22 -0.13 -0.17 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.354 0.3608 0.3757 0.6649 0.6635 0.6791 0.6794 -35.27%
Adjusted Per Share Value based on latest NOSH - 382,039
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 49.90 59.62 60.51 67.36 81.05 79.85 88.07 -31.55%
EPS -2.38 -1.02 0.07 -0.10 -0.06 -0.08 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3356 0.342 0.18 0.3152 0.3145 0.3219 0.2783 13.30%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.065 0.045 0.085 0.13 0.175 0.185 0.21 -
P/RPS 0.12 0.07 0.07 0.09 0.10 0.11 0.10 12.93%
P/EPS -2.58 -4.18 55.18 -60.13 -131.87 -108.23 133.34 -
EY -38.69 -23.91 1.81 -1.66 -0.76 -0.92 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.12 0.23 0.20 0.26 0.27 0.31 -30.42%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 18/06/20 28/02/20 29/11/19 30/08/19 30/05/19 28/02/19 -
Price 0.095 0.06 0.08 0.09 0.13 0.18 0.19 -
P/RPS 0.18 0.10 0.06 0.06 0.08 0.11 0.09 58.80%
P/EPS -3.78 -5.58 51.93 -41.63 -97.96 -105.31 120.64 -
EY -26.47 -17.93 1.93 -2.40 -1.02 -0.95 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.17 0.21 0.14 0.20 0.27 0.28 -2.39%

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