[BPURI] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -103.46%
YoY- -103.75%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 146,354 195,121 124,954 150,800 123,441 110,075 120,352 3.31%
PBT 740 1,880 1,310 -978 2,104 2,149 3,515 -22.85%
Tax -643 200 11 200 -665 -868 -3,312 -23.88%
NP 97 2,080 1,321 -778 1,439 1,281 203 -11.57%
-
NP to SH -12 2,017 1,452 -54 1,439 1,281 203 -
-
Tax Rate 86.89% -10.64% -0.84% - 31.61% 40.39% 94.22% -
Total Cost 146,257 193,041 123,633 151,578 122,002 108,794 120,149 3.32%
-
Net Worth 81,198 73,777 67,955 63,363 74,895 57,346 15,025 32.43%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,800 3,306 2,427 1,566 - - - -
Div Payout % 0.00% 163.93% 167.15% 0.00% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 81,198 73,777 67,955 63,363 74,895 57,346 15,025 32.43%
NOSH 90,000 82,663 80,900 78,333 80,663 79,791 39,803 14.55%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.07% 1.07% 1.06% -0.52% 1.17% 1.16% 0.17% -
ROE -0.01% 2.73% 2.14% -0.09% 1.92% 2.23% 1.35% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 162.62 236.04 154.45 192.51 153.03 137.95 302.36 -9.81%
EPS -0.01 2.44 1.79 -0.07 1.78 1.68 0.51 -
DPS 2.00 4.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 0.9022 0.8925 0.84 0.8089 0.9285 0.7187 0.3775 15.61%
Adjusted Per Share Value based on latest NOSH - 78,333
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 18.16 24.21 15.50 18.71 15.32 13.66 14.93 3.31%
EPS 0.00 0.25 0.18 -0.01 0.18 0.16 0.03 -
DPS 0.22 0.41 0.30 0.19 0.00 0.00 0.00 -
NAPS 0.1007 0.0915 0.0843 0.0786 0.0929 0.0712 0.0186 32.47%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.96 0.90 0.71 0.73 1.06 1.05 0.95 -
P/RPS 0.59 0.38 0.46 0.38 0.69 0.76 0.31 11.31%
P/EPS -7,200.00 36.89 39.56 -1,058.95 59.42 65.40 186.27 -
EY -0.01 2.71 2.53 -0.09 1.68 1.53 0.54 -
DY 2.08 4.44 4.23 2.74 0.00 0.00 0.00 -
P/NAPS 1.06 1.01 0.85 0.90 1.14 1.46 2.52 -13.42%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 26/02/08 27/02/07 13/03/06 28/02/05 02/04/04 28/02/03 -
Price 0.81 0.84 0.72 0.73 1.05 1.47 1.01 -
P/RPS 0.50 0.36 0.47 0.38 0.69 1.07 0.33 7.16%
P/EPS -6,075.00 34.43 40.12 -1,058.95 58.86 91.56 198.04 -
EY -0.02 2.90 2.49 -0.09 1.70 1.09 0.50 -
DY 2.47 4.76 4.17 2.74 0.00 0.00 0.00 -
P/NAPS 0.90 0.94 0.86 0.90 1.13 2.05 2.68 -16.61%

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