[BPURI] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 8.67%
YoY- 51.56%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 418,624 380,994 428,652 450,526 425,077 295,400 354,610 -0.17%
PBT 7,860 4,460 10,846 10,729 6,733 5,466 -13,734 -
Tax -2,482 -65 -7,077 -2,557 -1,341 -3,558 13,734 -
NP 5,377 4,394 3,769 8,172 5,392 1,908 0 -100.00%
-
NP to SH 5,477 4,394 3,769 8,172 5,392 1,908 -10,706 -
-
Tax Rate 31.58% 1.46% 65.25% 23.83% 19.92% 65.09% - -
Total Cost 413,246 376,600 424,882 442,354 419,685 293,492 354,610 -0.16%
-
Net Worth 65,469 61,241 17,125 14,902 7,048 2,050 4,618 -2.77%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - 1,599 - - - - -
Div Payout % - - 42.43% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 65,469 61,241 17,125 14,902 7,048 2,050 4,618 -2.77%
NOSH 80,866 80,390 39,985 40,006 40,000 39,972 39,990 -0.74%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.28% 1.15% 0.88% 1.81% 1.27% 0.65% 0.00% -
ROE 8.37% 7.18% 22.01% 54.84% 76.50% 93.05% -231.80% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 517.68 473.93 1,072.01 1,126.13 1,062.69 739.02 886.75 0.57%
EPS 6.77 5.47 9.43 20.43 13.48 4.77 -26.77 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.8096 0.7618 0.4283 0.3725 0.1762 0.0513 0.1155 -2.04%
Adjusted Per Share Value based on latest NOSH - 39,966
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 51.94 47.27 53.18 55.90 52.74 36.65 44.00 -0.17%
EPS 0.68 0.55 0.47 1.01 0.67 0.24 -1.33 -
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.0812 0.076 0.0212 0.0185 0.0087 0.0025 0.0057 -2.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.82 1.18 1.25 1.42 0.69 1.01 0.00 -
P/RPS 0.16 0.25 0.12 0.13 0.06 0.14 0.00 -100.00%
P/EPS 12.11 21.59 13.26 6.95 5.12 21.16 0.00 -100.00%
EY 8.26 4.63 7.54 14.38 19.54 4.73 0.00 -100.00%
DY 0.00 0.00 3.20 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.55 2.92 3.81 3.92 19.69 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 30/11/04 20/11/03 27/11/02 27/11/01 28/11/00 25/11/99 -
Price 0.77 1.11 1.02 1.35 1.00 1.06 0.00 -
P/RPS 0.15 0.23 0.10 0.12 0.09 0.14 0.00 -100.00%
P/EPS 11.37 20.30 10.82 6.61 7.42 22.21 0.00 -100.00%
EY 8.80 4.92 9.24 15.13 13.48 4.50 0.00 -100.00%
DY 0.00 0.00 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.46 2.38 3.62 5.68 20.66 0.00 -100.00%

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