[BPURI] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -77.98%
YoY- -4.52%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 99,842 88,938 108,729 87,426 86,191 86,086 69,851 6.13%
PBT 1,618 2,146 2,072 2,723 1,560 1,415 1,046 7.53%
Tax -618 -894 -1,255 -1,329 -100 -553 -230 17.89%
NP 1,000 1,252 817 1,394 1,460 862 816 3.44%
-
NP to SH 1,065 1,252 817 1,394 1,460 862 816 4.53%
-
Tax Rate 38.20% 41.66% 60.57% 48.81% 6.41% 39.08% 21.99% -
Total Cost 98,842 87,686 107,912 86,032 84,731 85,224 69,035 6.16%
-
Net Worth 66,054 64,272 58,407 16,540 10,227 3,859 1,436 89.23%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 66,054 64,272 58,407 16,540 10,227 3,859 1,436 89.23%
NOSH 80,681 80,774 80,098 39,942 39,999 39,907 40,000 12.39%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.00% 1.41% 0.75% 1.59% 1.69% 1.00% 1.17% -
ROE 1.61% 1.95% 1.40% 8.43% 14.27% 22.34% 56.82% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 123.75 110.11 135.74 218.88 215.48 215.71 174.63 -5.57%
EPS 1.32 1.55 1.02 3.49 3.65 2.16 2.04 -6.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8187 0.7957 0.7292 0.4141 0.2557 0.0967 0.0359 68.35%
Adjusted Per Share Value based on latest NOSH - 39,942
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 12.39 11.03 13.49 10.85 10.69 10.68 8.67 6.12%
EPS 0.13 0.16 0.10 0.17 0.18 0.11 0.10 4.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.0797 0.0725 0.0205 0.0127 0.0048 0.0018 88.92%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.74 1.13 1.46 1.01 1.49 0.82 1.78 -
P/RPS 0.60 1.03 1.08 0.46 0.69 0.38 1.02 -8.46%
P/EPS 56.06 72.90 143.14 28.94 40.82 37.96 87.25 -7.10%
EY 1.78 1.37 0.70 3.46 2.45 2.63 1.15 7.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.42 2.00 2.44 5.83 8.48 49.58 -48.71%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 26/05/05 27/05/04 29/05/03 22/05/02 25/05/01 30/05/00 -
Price 0.67 1.00 1.35 1.02 1.71 0.83 1.63 -
P/RPS 0.54 0.91 0.99 0.47 0.79 0.38 0.93 -8.65%
P/EPS 50.76 64.52 132.35 29.23 46.85 38.43 79.90 -7.27%
EY 1.97 1.55 0.76 3.42 2.13 2.60 1.25 7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.26 1.85 2.46 6.69 8.58 45.40 -48.76%

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