[BPURI] QoQ Quarter Result on 2019-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 127,782 89,550 170,045 100,292 183,009 199,864 160,416 -14.03% QoQ % 42.69% -47.34% 69.55% -45.20% -8.43% 24.59% - Horiz. % 79.66% 55.82% 106.00% 62.52% 114.08% 124.59% 100.00%
PBT 6,550 6,346 11,722 9,703 13,075 7,854 5,934 6.79% QoQ % 3.21% -45.86% 20.81% -25.79% 66.48% 32.36% - Horiz. % 110.38% 106.94% 197.54% 163.52% 220.34% 132.36% 100.00%
Tax -1,289 -2,225 -6,307 -1,551 -6,992 -4,449 -212 232.03% QoQ % 42.07% 64.72% -306.64% 77.82% -57.16% -1,998.58% - Horiz. % 608.02% 1,049.53% 2,975.00% 731.60% 3,298.11% 2,098.58% 100.00%
NP 5,261 4,121 5,415 8,152 6,083 3,405 5,722 -5.43% QoQ % 27.66% -23.90% -33.57% 34.01% 78.65% -40.49% - Horiz. % 91.94% 72.02% 94.63% 142.47% 106.31% 59.51% 100.00%
NP to SH 152 463 324 -344 -1,269 782 178 -9.97% QoQ % -67.17% 42.90% 194.19% 72.89% -262.28% 339.33% - Horiz. % 85.39% 260.11% 182.02% -193.26% -712.92% 439.33% 100.00%
Tax Rate 19.68 % 35.06 % 53.80 % 15.98 % 53.48 % 56.65 % 3.57 % 211.09% QoQ % -43.87% -34.83% 236.67% -70.12% -5.60% 1,486.83% - Horiz. % 551.26% 982.07% 1,507.00% 447.62% 1,498.04% 1,586.83% 100.00%
Total Cost 122,521 85,429 164,630 92,140 176,926 196,459 154,694 -14.36% QoQ % 43.42% -48.11% 78.67% -47.92% -9.94% 27.00% - Horiz. % 79.20% 55.22% 106.42% 59.56% 114.37% 127.00% 100.00%
Net Worth 145,109 254,018 253,483 259,443 224,315 246,448 235,309 -27.49% QoQ % -42.87% 0.21% -2.30% 15.66% -8.98% 4.73% - Horiz. % 61.67% 107.95% 107.72% 110.26% 95.33% 104.73% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 145,109 254,018 253,483 259,443 224,315 246,448 235,309 -27.49% QoQ % -42.87% 0.21% -2.30% 15.66% -8.98% 4.73% - Horiz. % 61.67% 107.95% 107.72% 110.26% 95.33% 104.73% 100.00%
NOSH 386,238 382,039 382,039 382,039 330,167 292,035 275,570 25.16% QoQ % 1.10% 0.00% 0.00% 15.71% 13.06% 5.97% - Horiz. % 140.16% 138.64% 138.64% 138.64% 119.81% 105.97% 100.00%
Ratio Analysis 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.12 % 4.60 % 3.18 % 8.13 % 3.32 % 1.70 % 3.57 % 9.99% QoQ % -10.43% 44.65% -60.89% 144.88% 95.29% -52.38% - Horiz. % 115.41% 128.85% 89.08% 227.73% 93.00% 47.62% 100.00%
ROE 0.10 % 0.18 % 0.13 % -0.13 % -0.57 % 0.32 % 0.08 % 15.99% QoQ % -44.44% 38.46% 200.00% 77.19% -278.12% 300.00% - Horiz. % 125.00% 225.00% 162.50% -162.50% -712.50% 400.00% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 33.08 23.44 44.51 26.25 55.43 68.44 58.21 -31.32% QoQ % 41.13% -47.34% 69.56% -52.64% -19.01% 17.57% - Horiz. % 56.83% 40.27% 76.46% 45.10% 95.22% 117.57% 100.00%
EPS 0.04 0.12 0.08 -0.09 -0.38 0.27 0.06 -23.63% QoQ % -66.67% 50.00% 188.89% 76.32% -240.74% 350.00% - Horiz. % 66.67% 200.00% 133.33% -150.00% -633.33% 450.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3757 0.6649 0.6635 0.6791 0.6794 0.8439 0.8539 -42.07% QoQ % -43.50% 0.21% -2.30% -0.04% -19.49% -1.17% - Horiz. % 44.00% 77.87% 77.70% 79.53% 79.56% 98.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.96 10.48 19.90 11.74 21.42 23.40 18.78 -14.03% QoQ % 42.75% -47.34% 69.51% -45.19% -8.46% 24.60% - Horiz. % 79.66% 55.80% 105.96% 62.51% 114.06% 124.60% 100.00%
EPS 0.02 0.05 0.04 -0.04 -0.15 0.09 0.02 - QoQ % -60.00% 25.00% 200.00% 73.33% -266.67% 350.00% - Horiz. % 100.00% 250.00% 200.00% -200.00% -750.00% 450.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1699 0.2973 0.2967 0.3037 0.2626 0.2885 0.2754 -27.47% QoQ % -42.85% 0.20% -2.30% 15.65% -8.98% 4.76% - Horiz. % 61.69% 107.95% 107.73% 110.28% 95.35% 104.76% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.0850 0.1300 0.1750 0.1850 0.2100 0.2050 0.2600 -
P/RPS 0.26 0.55 0.39 0.70 0.38 0.30 0.45 -30.56% QoQ % -52.73% 41.03% -44.29% 84.21% 26.67% -33.33% - Horiz. % 57.78% 122.22% 86.67% 155.56% 84.44% 66.67% 100.00%
P/EPS 215.99 107.27 206.35 -205.46 -54.64 76.56 402.52 -33.89% QoQ % 101.35% -48.02% 200.43% -276.02% -171.37% -80.98% - Horiz. % 53.66% 26.65% 51.26% -51.04% -13.57% 19.02% 100.00%
EY 0.46 0.93 0.48 -0.49 -1.83 1.31 0.25 49.99% QoQ % -50.54% 93.75% 197.96% 73.22% -239.69% 424.00% - Horiz. % 184.00% 372.00% 192.00% -196.00% -732.00% 524.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.23 0.20 0.26 0.27 0.31 0.24 0.30 -16.19% QoQ % 15.00% -23.08% -3.70% -12.90% 29.17% -20.00% - Horiz. % 76.67% 66.67% 86.67% 90.00% 103.33% 80.00% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 30/05/19 28/02/19 30/11/18 28/08/18 -
Price 0.0800 0.0900 0.1300 0.1800 0.1900 0.1700 0.2450 -
P/RPS 0.24 0.38 0.29 0.69 0.34 0.25 0.42 -31.07% QoQ % -36.84% 31.03% -57.97% 102.94% 36.00% -40.48% - Horiz. % 57.14% 90.48% 69.05% 164.29% 80.95% 59.52% 100.00%
P/EPS 203.28 74.26 153.29 -199.90 -49.43 63.49 379.30 -33.95% QoQ % 173.74% -51.56% 176.68% -304.41% -177.85% -83.26% - Horiz. % 53.59% 19.58% 40.41% -52.70% -13.03% 16.74% 100.00%
EY 0.49 1.35 0.65 -0.50 -2.02 1.58 0.26 52.40% QoQ % -63.70% 107.69% 230.00% 75.25% -227.85% 507.69% - Horiz. % 188.46% 519.23% 250.00% -192.31% -776.92% 607.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.21 0.14 0.20 0.27 0.28 0.20 0.29 -19.31% QoQ % 50.00% -30.00% -25.93% -3.57% 40.00% -31.03% - Horiz. % 72.41% 48.28% 68.97% 93.10% 96.55% 68.97% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BPHB interim report 31-3-19.pdf 
