[BPURI] YoY Quarter Result on 31-Dec-2019 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -67.17%
YoY- 111.98%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Revenue 28,429 43,081 56,618 127,782 183,009 286,408 302,584 -30.47%
PBT -20,912 -12,188 -14,428 6,550 13,075 2,374 9,881 -
Tax -943 -537 1,270 -1,289 -6,992 -892 -3,300 -17.51%
NP -21,855 -12,725 -13,158 5,261 6,083 1,482 6,581 -
-
NP to SH -22,108 -14,187 -12,868 152 -1,269 190 902 -
-
Tax Rate - - - 19.68% 53.48% 37.57% 33.40% -
Total Cost 50,284 55,806 69,776 122,521 176,926 284,926 296,003 -23.84%
-
Net Worth 113,966 219,674 253,441 145,109 224,315 229,788 216,179 -9.37%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Net Worth 113,966 219,674 253,441 145,109 224,315 229,788 216,179 -9.37%
NOSH 2,076,941 1,597,646 864,411 764,079 382,039 267,160 231,282 40.12%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
NP Margin -76.88% -29.54% -23.24% 4.12% 3.32% 0.52% 2.17% -
ROE -19.40% -6.46% -5.08% 0.10% -0.57% 0.08% 0.42% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
RPS 1.73 2.70 6.61 33.08 55.43 109.05 130.83 -48.56%
EPS -1.34 -0.89 -1.50 0.04 -0.38 0.07 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0693 0.1375 0.2959 0.3757 0.6794 0.8749 0.9347 -32.95%
Adjusted Per Share Value based on latest NOSH - 764,079
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
RPS 4.21 6.38 8.39 18.94 27.12 42.44 44.84 -30.48%
EPS -3.28 -2.10 -1.91 0.02 -0.19 0.03 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1689 0.3255 0.3756 0.215 0.3324 0.3405 0.3203 -9.36%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 -
Price 0.04 0.045 0.11 0.085 0.21 0.405 0.37 -
P/RPS 2.31 1.67 1.66 0.26 0.38 0.37 0.28 38.30%
P/EPS -2.98 -5.07 -7.32 215.99 -54.64 559.85 94.87 -
EY -33.61 -19.73 -13.66 0.46 -1.83 0.18 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.33 0.37 0.23 0.31 0.46 0.40 5.87%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Date 27/02/23 28/02/22 26/02/21 28/02/20 28/02/19 29/08/17 30/08/16 -
Price 0.045 0.04 0.09 0.08 0.19 0.345 0.38 -
P/RPS 2.60 1.48 1.36 0.24 0.34 0.32 0.29 40.08%
P/EPS -3.35 -4.50 -5.99 203.28 -49.43 476.91 97.44 -
EY -29.87 -22.20 -16.69 0.49 -2.02 0.21 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.29 0.30 0.21 0.28 0.39 0.41 7.33%

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