[BENALEC] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
17-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 26.63%
YoY- 72.38%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 12,100 69,900 86,609 110,304 124,860 161,058 140,814 -80.55%
PBT -49,792 -33,277 -31,489 -23,006 -34,156 -73,813 -74,181 -23.35%
Tax 0 -618 -1,029 -2,854 0 4,183 592 -
NP -49,792 -33,895 -32,518 -25,860 -34,156 -69,630 -73,589 -22.94%
-
NP to SH -48,400 -32,880 -27,565 -24,412 -33,272 -67,767 -73,397 -24.25%
-
Tax Rate - - - - - - - -
Total Cost 61,892 103,795 119,127 136,164 159,016 230,688 214,403 -56.35%
-
Net Worth 457,246 395,591 466,997 482,609 475,488 483,979 500,961 -5.91%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 457,246 395,591 466,997 482,609 475,488 483,979 500,961 -5.91%
NOSH 1,031,602 1,031,602 861,802 861,802 861,802 861,802 861,802 12.75%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -411.50% -48.49% -37.55% -23.44% -27.36% -43.23% -52.26% -
ROE -10.59% -8.31% -5.90% -5.06% -7.00% -14.00% -14.65% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.19 8.13 10.20 12.80 14.71 18.97 16.58 -82.75%
EPS -4.76 -3.82 -3.67 -2.88 -3.92 -7.98 -8.64 -32.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.55 0.56 0.56 0.57 0.59 -16.53%
Adjusted Per Share Value based on latest NOSH - 861,802
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.17 6.78 8.40 10.69 12.10 15.61 13.65 -80.58%
EPS -4.69 -3.19 -2.67 -2.37 -3.23 -6.57 -7.11 -24.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4432 0.3835 0.4527 0.4678 0.4609 0.4692 0.4856 -5.91%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.105 0.145 0.15 0.135 0.145 0.15 0.12 -
P/RPS 8.82 1.78 1.47 1.05 0.99 0.79 0.72 432.21%
P/EPS -2.20 -3.79 -4.62 -4.77 -3.70 -1.88 -1.39 35.85%
EY -45.36 -26.37 -21.64 -20.98 -27.02 -53.21 -72.04 -26.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.32 0.27 0.24 0.26 0.26 0.20 9.77%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 28/02/22 29/11/21 17/09/21 18/05/21 29/03/21 25/11/20 -
Price 0.115 0.115 0.13 0.145 0.145 0.15 0.11 -
P/RPS 9.66 1.41 1.27 1.13 0.99 0.79 0.66 499.32%
P/EPS -2.41 -3.01 -4.00 -5.12 -3.70 -1.88 -1.27 53.33%
EY -41.42 -33.25 -24.97 -19.54 -27.02 -53.21 -78.58 -34.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.24 0.26 0.26 0.26 0.19 23.28%

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