[BPURI] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
18-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -1481.85%
YoY- -1159.11%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 306,142 377,306 402,191 480,552 487,669 542,896 653,210 -39.52%
PBT -20,986 -8 11,740 16,072 34,321 40,846 42,354 -
Tax -11,424 -13,983 -14,678 -12,418 -11,372 -17,075 -19,299 -29.38%
NP -32,410 -13,991 -2,938 3,654 22,949 23,771 23,055 -
-
NP to SH -41,285 -28,265 -19,214 -8,222 595 -826 -507 1753.81%
-
Tax Rate - - 125.03% 77.26% 33.13% 41.80% 45.57% -
Total Cost 338,552 391,297 405,129 476,898 464,720 519,125 630,155 -33.78%
-
Net Worth 253,441 251,374 270,484 275,679 145,109 254,018 253,483 -0.01%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 253,441 251,374 270,484 275,679 145,109 254,018 253,483 -0.01%
NOSH 864,411 853,867 764,079 764,079 764,079 382,039 382,039 71.92%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -10.59% -3.71% -0.73% 0.76% 4.71% 4.38% 3.53% -
ROE -16.29% -11.24% -7.10% -2.98% 0.41% -0.33% -0.20% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.74 47.06 52.64 62.89 126.26 142.10 170.98 -64.61%
EPS -4.82 -3.53 -2.51 -1.08 0.15 -0.22 -0.13 999.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2959 0.3135 0.354 0.3608 0.3757 0.6649 0.6635 -41.48%
Adjusted Per Share Value based on latest NOSH - 764,079
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 45.37 55.91 59.60 71.21 72.26 80.45 96.80 -39.52%
EPS -6.12 -4.19 -2.85 -1.22 0.09 -0.12 -0.08 1678.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3756 0.3725 0.4008 0.4085 0.215 0.3764 0.3756 0.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.11 0.08 0.065 0.045 0.085 0.13 0.175 -
P/RPS 0.31 0.17 0.12 0.07 0.07 0.09 0.10 111.87%
P/EPS -2.28 -2.27 -2.58 -4.18 55.18 -60.13 -131.87 -93.23%
EY -43.82 -44.06 -38.69 -23.91 1.81 -1.66 -0.76 1374.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.26 0.18 0.12 0.23 0.20 0.26 26.38%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 28/08/20 18/06/20 28/02/20 29/11/19 30/08/19 -
Price 0.09 0.09 0.095 0.06 0.08 0.09 0.13 -
P/RPS 0.25 0.19 0.18 0.10 0.06 0.06 0.08 113.01%
P/EPS -1.87 -2.55 -3.78 -5.58 51.93 -41.63 -97.96 -92.77%
EY -53.56 -39.17 -26.47 -17.93 1.93 -2.40 -1.02 1285.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.27 0.17 0.21 0.14 0.20 30.87%

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