[BPLANT] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 294.55%
YoY- 471.2%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 650,756 577,203 530,798 517,720 539,648 584,009 569,934 9.23%
PBT 5,120 -135,370 56,454 140,178 -56,192 -50,973 -55,424 -
Tax -54,496 -21,910 -31,761 -28,974 -22,952 -12,936 -9,538 219.25%
NP -49,376 -157,280 24,693 111,204 -79,144 -63,909 -64,962 -16.70%
-
NP to SH -38,212 -144,008 38,289 126,058 -64,796 -51,781 -51,836 -18.38%
-
Tax Rate 1,064.38% - 56.26% 20.67% - - - -
Total Cost 700,132 734,483 506,105 406,516 618,792 647,918 634,897 6.73%
-
Net Worth 2,553,599 2,553,599 2,732,800 2,755,200 2,710,400 2,710,400 2,800,000 -5.95%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 22,400 29,866 44,800 89,600 156,800 209,066 -
Div Payout % - 0.00% 78.00% 35.54% 0.00% 0.00% 0.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,553,599 2,553,599 2,732,800 2,755,200 2,710,400 2,710,400 2,800,000 -5.95%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -7.59% -27.25% 4.65% 21.48% -14.67% -10.94% -11.40% -
ROE -1.50% -5.64% 1.40% 4.58% -2.39% -1.91% -1.85% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 29.05 25.77 23.70 23.11 24.09 26.07 25.44 9.24%
EPS -1.72 -6.43 1.71 5.62 -2.88 -2.31 -2.32 -18.07%
DPS 0.00 1.00 1.33 2.00 4.00 7.00 9.33 -
NAPS 1.14 1.14 1.22 1.23 1.21 1.21 1.25 -5.95%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 29.05 25.77 23.70 23.11 24.09 26.07 25.44 9.24%
EPS -1.72 -6.43 1.71 5.62 -2.88 -2.31 -2.32 -18.07%
DPS 0.00 1.00 1.33 2.00 4.00 7.00 9.33 -
NAPS 1.14 1.14 1.22 1.23 1.21 1.21 1.25 -5.95%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.26 0.765 0.66 0.735 0.76 0.75 1.13 -
P/RPS 0.89 2.97 2.79 3.18 3.15 2.88 4.44 -65.71%
P/EPS -15.24 -11.90 38.61 13.06 -26.27 -32.44 -48.83 -53.95%
EY -6.56 -8.40 2.59 7.66 -3.81 -3.08 -2.05 116.99%
DY 0.00 1.31 2.02 2.72 5.26 9.33 8.26 -
P/NAPS 0.23 0.67 0.54 0.60 0.63 0.62 0.90 -59.69%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 02/06/20 25/02/20 21/11/19 22/08/19 23/05/19 25/02/19 22/11/18 -
Price 0.35 0.575 0.64 0.67 0.755 0.97 0.925 -
P/RPS 1.20 2.23 2.70 2.90 3.13 3.72 3.64 -52.24%
P/EPS -20.52 -8.94 37.44 11.91 -26.10 -41.96 -39.97 -35.85%
EY -4.87 -11.18 2.67 8.40 -3.83 -2.38 -2.50 55.91%
DY 0.00 1.74 2.08 2.99 5.30 7.22 10.09 -
P/NAPS 0.31 0.50 0.52 0.54 0.62 0.80 0.74 -43.98%

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