[BPURI] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 172.03%
YoY- 14.42%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 377,306 402,191 480,552 487,669 542,896 653,210 643,581 -29.88%
PBT -8 11,740 16,072 34,321 40,846 42,354 36,566 -
Tax -13,983 -14,678 -12,418 -11,372 -17,075 -19,299 -13,204 3.88%
NP -13,991 -2,938 3,654 22,949 23,771 23,055 23,362 -
-
NP to SH -28,265 -19,214 -8,222 595 -826 -507 -653 1124.36%
-
Tax Rate - 125.03% 77.26% 33.13% 41.80% 45.57% 36.11% -
Total Cost 391,297 405,129 476,898 464,720 519,125 630,155 620,219 -26.37%
-
Net Worth 251,374 270,484 275,679 145,109 254,018 253,483 259,443 -2.07%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 251,374 270,484 275,679 145,109 254,018 253,483 259,443 -2.07%
NOSH 853,867 764,079 764,079 764,079 382,039 382,039 382,039 70.69%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -3.71% -0.73% 0.76% 4.71% 4.38% 3.53% 3.63% -
ROE -11.24% -7.10% -2.98% 0.41% -0.33% -0.20% -0.25% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 47.06 52.64 62.89 126.26 142.10 170.98 168.46 -57.16%
EPS -3.53 -2.51 -1.08 0.15 -0.22 -0.13 -0.17 651.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3135 0.354 0.3608 0.3757 0.6649 0.6635 0.6791 -40.18%
Adjusted Per Share Value based on latest NOSH - 764,079
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 55.91 59.60 71.21 72.26 80.45 96.80 95.37 -29.88%
EPS -4.19 -2.85 -1.22 0.09 -0.12 -0.08 -0.10 1098.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3725 0.4008 0.4085 0.215 0.3764 0.3756 0.3845 -2.08%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.08 0.065 0.045 0.085 0.13 0.175 0.185 -
P/RPS 0.17 0.12 0.07 0.07 0.09 0.10 0.11 33.56%
P/EPS -2.27 -2.58 -4.18 55.18 -60.13 -131.87 -108.23 -92.34%
EY -44.06 -38.69 -23.91 1.81 -1.66 -0.76 -0.92 1209.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.18 0.12 0.23 0.20 0.26 0.27 -2.47%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 18/06/20 28/02/20 29/11/19 30/08/19 30/05/19 -
Price 0.09 0.095 0.06 0.08 0.09 0.13 0.18 -
P/RPS 0.19 0.18 0.10 0.06 0.06 0.08 0.11 43.81%
P/EPS -2.55 -3.78 -5.58 51.93 -41.63 -97.96 -105.31 -91.57%
EY -39.17 -26.47 -17.93 1.93 -2.40 -1.02 -0.95 1085.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.17 0.21 0.14 0.20 0.27 4.86%

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