[BPURI] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -20.45%
YoY- -41.39%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 418,984 399,368 355,752 434,916 349,704 344,764 344,344 3.32%
PBT 7,208 6,472 8,584 8,288 10,892 6,240 5,660 4.10%
Tax -1,116 -2,472 -3,576 -5,020 -5,316 -400 -2,212 -10.77%
NP 6,092 4,000 5,008 3,268 5,576 5,840 3,448 9.94%
-
NP to SH 5,432 4,260 5,008 3,268 5,576 5,840 3,448 7.86%
-
Tax Rate 15.48% 38.20% 41.66% 60.57% 48.81% 6.41% 39.08% -
Total Cost 412,892 395,368 350,744 431,648 344,128 338,924 340,896 3.24%
-
Net Worth 69,266 66,054 64,272 58,407 16,540 10,227 3,859 61.77%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 69,266 66,054 64,272 58,407 16,540 10,227 3,859 61.77%
NOSH 80,833 80,681 80,774 80,098 39,942 39,999 39,907 12.47%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.45% 1.00% 1.41% 0.75% 1.59% 1.69% 1.00% -
ROE 7.84% 6.45% 7.79% 5.60% 33.71% 57.10% 89.35% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 518.33 494.99 440.43 542.98 875.51 861.91 862.86 -8.13%
EPS 6.72 5.28 6.20 4.08 13.96 14.60 8.64 -4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8569 0.8187 0.7957 0.7292 0.4141 0.2557 0.0967 43.82%
Adjusted Per Share Value based on latest NOSH - 80,098
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 51.98 49.55 44.14 53.96 43.39 42.78 42.72 3.32%
EPS 0.67 0.53 0.62 0.41 0.69 0.72 0.43 7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0859 0.082 0.0797 0.0725 0.0205 0.0127 0.0048 61.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.75 0.74 1.13 1.46 1.01 1.49 0.82 -
P/RPS 0.14 0.15 0.26 0.27 0.12 0.17 0.10 5.76%
P/EPS 11.16 14.02 18.23 35.78 7.23 10.21 9.49 2.73%
EY 8.96 7.14 5.49 2.79 13.82 9.80 10.54 -2.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 1.42 2.00 2.44 5.83 8.48 -31.43%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 29/05/06 26/05/05 27/05/04 29/05/03 22/05/02 25/05/01 -
Price 0.80 0.67 1.00 1.35 1.02 1.71 0.83 -
P/RPS 0.15 0.14 0.23 0.25 0.12 0.20 0.10 6.98%
P/EPS 11.90 12.69 16.13 33.09 7.31 11.71 9.61 3.62%
EY 8.40 7.88 6.20 3.02 13.69 8.54 10.41 -3.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.82 1.26 1.85 2.46 6.69 8.58 -30.93%

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