[BENALEC] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 7.67%
YoY- -31.66%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 86,609 110,304 124,860 161,058 140,814 140,802 131,836 -24.41%
PBT -31,489 -23,006 -34,156 -73,813 -74,181 -89,650 -52,420 -28.78%
Tax -1,029 -2,854 0 4,183 592 686 680 -
NP -32,518 -25,860 -34,156 -69,630 -73,589 -88,964 -51,740 -26.60%
-
NP to SH -27,565 -24,412 -33,272 -67,767 -73,397 -88,392 -50,880 -33.51%
-
Tax Rate - - - - - - - -
Total Cost 119,127 136,164 159,016 230,688 214,403 229,766 183,576 -25.02%
-
Net Worth 466,997 482,609 475,488 483,979 500,961 517,943 543,415 -9.60%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 466,997 482,609 475,488 483,979 500,961 517,943 543,415 -9.60%
NOSH 861,802 861,802 861,802 861,802 861,802 861,802 861,802 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -37.55% -23.44% -27.36% -43.23% -52.26% -63.18% -39.25% -
ROE -5.90% -5.06% -7.00% -14.00% -14.65% -17.07% -9.36% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 10.20 12.80 14.71 18.97 16.58 16.58 15.53 -24.42%
EPS -3.67 -2.88 -3.92 -7.98 -8.64 -10.42 -6.00 -27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.56 0.57 0.59 0.61 0.64 -9.60%
Adjusted Per Share Value based on latest NOSH - 861,802
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.50 10.82 12.25 15.80 13.82 13.81 12.93 -24.37%
EPS -2.70 -2.40 -3.26 -6.65 -7.20 -8.67 -4.99 -33.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4582 0.4735 0.4665 0.4748 0.4915 0.5082 0.5332 -9.60%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.15 0.135 0.145 0.15 0.12 0.095 0.06 -
P/RPS 1.47 1.05 0.99 0.79 0.72 0.57 0.39 142.00%
P/EPS -4.62 -4.77 -3.70 -1.88 -1.39 -0.91 -1.00 177.13%
EY -21.64 -20.98 -27.02 -53.21 -72.04 -109.58 -99.87 -63.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.26 0.26 0.20 0.16 0.09 107.86%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 17/09/21 18/05/21 29/03/21 25/11/20 24/08/20 26/06/20 -
Price 0.13 0.145 0.145 0.15 0.11 0.125 0.095 -
P/RPS 1.27 1.13 0.99 0.79 0.66 0.75 0.61 62.97%
P/EPS -4.00 -5.12 -3.70 -1.88 -1.27 -1.20 -1.59 84.86%
EY -24.97 -19.54 -27.02 -53.21 -78.58 -83.28 -63.08 -46.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.26 0.26 0.19 0.20 0.15 36.75%

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