[BPURI] YoY Cumulative 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- -80.11%
YoY- -41.39%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 104,746 99,842 88,938 108,729 87,426 86,191 86,086 3.32%
PBT 1,802 1,618 2,146 2,072 2,723 1,560 1,415 4.10%
Tax -279 -618 -894 -1,255 -1,329 -100 -553 -10.77%
NP 1,523 1,000 1,252 817 1,394 1,460 862 9.94%
-
NP to SH 1,358 1,065 1,252 817 1,394 1,460 862 7.86%
-
Tax Rate 15.48% 38.20% 41.66% 60.57% 48.81% 6.41% 39.08% -
Total Cost 103,223 98,842 87,686 107,912 86,032 84,731 85,224 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 1.96% 1.61% 1.95% 1.40% 8.43% 14.27% 22.34% -
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 129.58 123.75 110.11 135.74 218.88 215.48 215.71 -8.13%
EPS 1.68 1.32 1.55 1.02 3.49 3.65 2.16 -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 13.00 12.39 11.03 13.49 10.85 10.69 10.68 3.32%
EPS 0.17 0.13 0.16 0.10 0.17 0.18 0.11 7.52%
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 0.58 0.60 1.03 1.08 0.46 0.69 0.38 7.29%
P/EPS 44.64 56.06 72.90 143.14 28.94 40.82 37.96 2.73%
EY 2.24 1.78 1.37 0.70 3.46 2.45 2.63 -2.63%
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 0.62 0.54 0.91 0.99 0.47 0.79 0.38 8.49%
P/EPS 47.62 50.76 64.52 132.35 29.23 46.85 38.43 3.63%
EY 2.10 1.97 1.55 0.76 3.42 2.13 2.60 -3.49%
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