[BPURI] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -47.11%
YoY- -3321.91%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 222,564 277,438 306,142 377,306 402,191 480,552 487,669 -40.75%
PBT -62,452 -21,806 -20,986 -8 11,740 16,072 34,321 -
Tax -1,848 -10,548 -11,424 -13,983 -14,678 -12,418 -11,372 -70.25%
NP -64,300 -32,354 -32,410 -13,991 -2,938 3,654 22,949 -
-
NP to SH -63,715 -44,087 -41,285 -28,265 -19,214 -8,222 595 -
-
Tax Rate - - - - 125.03% 77.26% 33.13% -
Total Cost 286,864 309,792 338,552 391,297 405,129 476,898 464,720 -27.52%
-
Net Worth 177,333 242,667 253,441 251,374 270,484 275,679 145,109 14.31%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 177,333 242,667 253,441 251,374 270,484 275,679 145,109 14.31%
NOSH 1,431,111 882,447 864,411 853,867 764,079 764,079 764,079 52.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -28.89% -11.66% -10.59% -3.71% -0.73% 0.76% 4.71% -
ROE -35.93% -18.17% -16.29% -11.24% -7.10% -2.98% 0.41% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 22.84 31.76 35.74 47.06 52.64 62.89 126.26 -68.04%
EPS -6.54 -5.05 -4.82 -3.53 -2.51 -1.08 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.182 0.2778 0.2959 0.3135 0.354 0.3608 0.3757 -38.34%
Adjusted Per Share Value based on latest NOSH - 853,867
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 32.98 41.11 45.37 55.91 59.60 71.21 72.26 -40.74%
EPS -9.44 -6.53 -6.12 -4.19 -2.85 -1.22 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2628 0.3596 0.3756 0.3725 0.4008 0.4085 0.215 14.33%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.065 0.09 0.11 0.08 0.065 0.045 0.085 -
P/RPS 0.28 0.28 0.31 0.17 0.12 0.07 0.07 152.19%
P/EPS -0.99 -1.78 -2.28 -2.27 -2.58 -4.18 55.18 -
EY -100.60 -56.08 -43.82 -44.06 -38.69 -23.91 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.37 0.26 0.18 0.12 0.23 34.84%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 31/05/21 26/02/21 26/11/20 28/08/20 18/06/20 28/02/20 -
Price 0.045 0.07 0.09 0.09 0.095 0.06 0.08 -
P/RPS 0.20 0.22 0.25 0.19 0.18 0.10 0.06 123.30%
P/EPS -0.69 -1.39 -1.87 -2.55 -3.78 -5.58 51.93 -
EY -145.31 -72.10 -53.56 -39.17 -26.47 -17.93 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.30 0.29 0.27 0.17 0.21 12.33%

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