[BPURI] YoY Quarter Result on 30-Sep-2021 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 73.52%
YoY- 6.59%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Revenue 44,212 37,752 46,426 64,665 89,550 199,864 279,033 -24.66%
PBT -10,580 -14,546 -7,256 -5,402 6,346 7,854 3,251 -
Tax -1,726 -1,098 -345 -1,530 -2,225 -4,449 -1,131 6.71%
NP -12,306 -15,644 -7,601 -6,932 4,121 3,405 2,120 -
-
NP to SH -13,554 -17,921 -8,022 -8,588 463 782 626 -
-
Tax Rate - - - - 35.06% 56.65% 34.79% -
Total Cost 56,518 53,396 54,027 71,597 85,429 196,459 276,913 -21.67%
-
Net Worth 89,297 149,379 215,573 251,374 254,018 246,448 225,435 -13.27%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Net Worth 89,297 149,379 215,573 251,374 254,018 246,448 225,435 -13.27%
NOSH 3,369,713 1,597,646 1,458,545 853,867 382,039 293,876 250,400 49.13%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
NP Margin -27.83% -41.44% -16.37% -10.72% 4.60% 1.70% 0.76% -
ROE -15.18% -12.00% -3.72% -3.42% 0.18% 0.32% 0.28% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 1.31 2.36 3.18 8.06 23.44 68.44 111.43 -49.49%
EPS -0.40 -1.12 -0.55 -1.07 0.12 0.27 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0935 0.1478 0.3135 0.6649 0.8439 0.9003 -41.84%
Adjusted Per Share Value based on latest NOSH - 1,458,545
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 6.55 5.59 6.88 9.58 13.27 29.62 41.35 -24.67%
EPS -2.01 -2.66 -1.19 -1.27 0.07 0.12 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1323 0.2214 0.3194 0.3725 0.3764 0.3652 0.3341 -13.27%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/03/17 -
Price 0.04 0.035 0.045 0.08 0.13 0.205 0.44 -
P/RPS 3.05 1.48 1.41 0.99 0.55 0.30 0.39 37.19%
P/EPS -9.94 -3.12 -8.18 -7.47 107.27 76.56 176.00 -
EY -10.06 -32.05 -12.22 -13.39 0.93 1.31 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.37 0.30 0.26 0.20 0.24 0.49 18.89%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 30/11/23 29/11/22 30/11/21 26/11/20 29/11/19 30/11/18 30/05/17 -
Price 0.075 0.035 0.04 0.09 0.09 0.17 0.41 -
P/RPS 5.72 1.48 1.26 1.12 0.38 0.25 0.37 52.34%
P/EPS -18.65 -3.12 -7.27 -8.40 74.26 63.49 164.00 -
EY -5.36 -32.05 -13.75 -11.90 1.35 1.58 0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 0.37 0.27 0.29 0.14 0.20 0.46 32.22%

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