[BPURI] YoY Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -123.36%
YoY- -80.24%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Revenue 86,996 66,181 89,507 121,283 217,332 709,860 565,441 -24.99%
PBT -23,009 -35,458 -19,444 -19,830 12,896 33,119 5,625 -
Tax -2,526 -2,041 -882 -260 -3,514 -13,737 -2,023 3.47%
NP -25,535 -37,499 -20,326 -20,090 9,382 19,382 3,602 -
-
NP to SH -28,724 -40,029 -22,209 -21,456 615 520 816 -
-
Tax Rate - - - - 27.25% 41.48% 35.96% -
Total Cost 112,531 103,680 109,833 141,373 207,950 690,478 561,839 -21.89%
-
Net Worth 73,803 113,966 219,674 253,441 145,109 224,315 229,788 -16.01%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Net Worth 73,803 113,966 219,674 253,441 145,109 224,315 229,788 -16.01%
NOSH 3,371,745 2,076,941 1,597,646 864,411 764,079 382,039 267,160 47.64%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
NP Margin -29.35% -56.66% -22.71% -16.56% 4.32% 2.73% 0.64% -
ROE -38.92% -35.12% -10.11% -8.47% 0.42% 0.23% 0.36% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 2.58 4.02 5.60 14.16 56.27 215.00 215.29 -49.33%
EPS -0.85 -2.47 -2.11 -2.59 0.16 0.18 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0219 0.0693 0.1375 0.2959 0.3757 0.6794 0.8749 -43.26%
Adjusted Per Share Value based on latest NOSH - 2,076,941
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 12.89 9.81 13.26 17.97 32.21 105.19 83.79 -24.99%
EPS -4.26 -5.93 -3.29 -3.18 0.09 0.08 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1094 0.1689 0.3255 0.3756 0.215 0.3324 0.3405 -16.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 -
Price 0.085 0.04 0.045 0.11 0.085 0.21 0.405 -
P/RPS 3.29 0.99 0.80 0.78 0.15 0.10 0.19 54.99%
P/EPS -9.97 -1.64 -3.24 -4.39 53.38 133.34 130.36 -
EY -10.03 -60.85 -30.89 -22.77 1.87 0.75 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 0.58 0.33 0.37 0.23 0.31 0.46 38.77%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 28/02/24 27/02/23 28/02/22 26/02/21 28/02/20 28/02/19 29/08/17 -
Price 0.075 0.045 0.04 0.09 0.08 0.19 0.345 -
P/RPS 2.91 1.12 0.71 0.64 0.14 0.09 0.16 56.17%
P/EPS -8.80 -1.85 -2.88 -3.59 50.24 120.64 111.05 -
EY -11.36 -54.09 -34.75 -27.83 1.99 0.83 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 0.65 0.29 0.30 0.21 0.28 0.39 39.61%

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