[BPURI] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 8.67%
YoY- 51.56%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 412,106 349,704 458,247 450,526 425,948 344,764 458,713 -6.91%
PBT 11,904 10,892 11,562 10,729 9,494 6,240 9,236 18.48%
Tax -6,728 -5,316 -5,230 -2,557 -1,974 -400 -3,471 55.64%
NP 5,176 5,576 6,332 8,172 7,520 5,840 5,765 -6.95%
-
NP to SH 5,176 5,576 6,332 8,172 7,520 5,840 5,765 -6.95%
-
Tax Rate 56.52% 48.81% 45.23% 23.83% 20.79% 6.41% 37.58% -
Total Cost 406,930 344,128 451,915 442,354 418,428 338,924 452,948 -6.91%
-
Net Worth 17,756 16,540 15,099 14,902 12,528 10,227 8,769 60.25%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 17,756 16,540 15,099 14,902 12,528 10,227 8,769 60.25%
NOSH 40,000 39,942 40,000 40,006 40,000 39,999 40,007 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.26% 1.59% 1.38% 1.81% 1.77% 1.69% 1.26% -
ROE 29.15% 33.71% 41.93% 54.84% 60.03% 57.10% 65.74% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,030.27 875.51 1,145.62 1,126.13 1,064.87 861.91 1,146.58 -6.90%
EPS 12.94 13.96 15.83 20.43 18.80 14.60 14.41 -6.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4439 0.4141 0.3775 0.3725 0.3132 0.2557 0.2192 60.27%
Adjusted Per Share Value based on latest NOSH - 39,966
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 51.13 43.39 56.86 55.90 52.85 42.78 56.91 -6.90%
EPS 0.64 0.69 0.79 1.01 0.93 0.72 0.72 -7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.022 0.0205 0.0187 0.0185 0.0155 0.0127 0.0109 59.91%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.19 1.01 0.95 1.42 1.72 1.49 1.10 -
P/RPS 0.12 0.12 0.08 0.13 0.16 0.17 0.10 12.96%
P/EPS 9.20 7.23 6.00 6.95 9.15 10.21 7.63 13.32%
EY 10.87 13.82 16.66 14.38 10.93 9.80 13.10 -11.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.44 2.52 3.81 5.49 5.83 5.02 -34.26%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 28/02/03 27/11/02 28/08/02 22/05/02 28/02/02 -
Price 1.26 1.02 1.01 1.35 1.58 1.71 1.15 -
P/RPS 0.12 0.12 0.09 0.12 0.15 0.20 0.10 12.96%
P/EPS 9.74 7.31 6.38 6.61 8.40 11.71 7.98 14.25%
EY 10.27 13.69 15.67 15.13 11.90 8.54 12.53 -12.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 2.46 2.68 3.62 5.04 6.69 5.25 -33.68%

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