[BPURI] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -2.09%
YoY- -56.15%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 232,270 240,944 181,261 190,788 204,325 222,564 277,438 -11.16%
PBT -63,016 -55,726 -69,324 -62,066 -64,306 -62,452 -21,806 102.75%
Tax -12,918 -12,165 -4,517 -2,470 -663 -1,848 -10,548 14.45%
NP -75,934 -67,891 -73,841 -64,536 -64,969 -64,300 -32,354 76.51%
-
NP to SH -76,300 -66,401 -70,358 -64,468 -63,149 -63,715 -44,087 44.10%
-
Tax Rate - - - - - - - -
Total Cost 308,204 308,835 255,102 255,324 269,294 286,864 309,792 -0.34%
-
Net Worth 149,379 175,102 201,942 219,674 215,573 177,333 242,667 -27.61%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 149,379 175,102 201,942 219,674 215,573 177,333 242,667 -27.61%
NOSH 1,597,646 1,597,646 1,597,646 1,597,646 1,458,545 1,431,111 882,447 48.49%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -32.69% -28.18% -40.74% -33.83% -31.80% -28.89% -11.66% -
ROE -51.08% -37.92% -34.84% -29.35% -29.29% -35.93% -18.17% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.54 15.08 11.35 11.94 14.01 22.84 31.76 -40.57%
EPS -4.78 -4.16 -4.40 -4.04 -4.33 -6.54 -5.05 -3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.1096 0.1264 0.1375 0.1478 0.182 0.2778 -51.58%
Adjusted Per Share Value based on latest NOSH - 1,597,646
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 28.82 29.89 22.49 23.67 25.35 27.61 34.42 -11.15%
EPS -9.47 -8.24 -8.73 -8.00 -7.84 -7.91 -5.47 44.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1853 0.2173 0.2506 0.2726 0.2675 0.22 0.3011 -27.62%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.035 0.04 0.04 0.045 0.045 0.065 0.09 -
P/RPS 0.24 0.27 0.35 0.38 0.32 0.28 0.28 -9.75%
P/EPS -0.73 -0.96 -0.91 -1.12 -1.04 -0.99 -1.78 -44.77%
EY -136.45 -103.90 -110.10 -89.67 -96.21 -100.60 -56.08 80.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.32 0.33 0.30 0.36 0.32 10.15%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 30/05/22 28/02/22 30/11/21 30/09/21 31/05/21 -
Price 0.035 0.035 0.055 0.04 0.04 0.045 0.07 -
P/RPS 0.24 0.23 0.48 0.33 0.29 0.20 0.22 5.96%
P/EPS -0.73 -0.84 -1.25 -0.99 -0.92 -0.69 -1.39 -34.88%
EY -136.45 -118.75 -80.07 -100.88 -108.24 -145.31 -72.10 52.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.44 0.29 0.27 0.25 0.25 29.83%

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