[BPURI] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -38.43%
YoY- -3.51%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 151,008 240,944 192,601 179,014 185,704 222,564 247,672 -28.07%
PBT -58,184 -55,726 -48,090 -38,888 -29,024 -62,452 -38,928 30.69%
Tax -4,392 -12,165 -6,200 -1,764 -1,380 -1,848 -2,641 40.32%
NP -62,576 -67,891 -54,290 -40,652 -30,404 -64,300 -41,569 31.31%
-
NP to SH -71,684 -66,401 -53,416 -44,418 -32,088 -63,715 -44,558 37.25%
-
Tax Rate - - - - - - - -
Total Cost 213,584 308,835 246,891 219,666 216,108 286,864 289,241 -18.28%
-
Net Worth 149,379 175,102 201,942 219,674 215,573 177,333 242,667 -27.61%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 149,379 175,102 201,942 219,674 215,573 177,333 242,667 -27.61%
NOSH 1,597,646 1,597,646 1,597,646 1,597,646 1,458,545 1,431,111 882,447 48.49%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -41.44% -28.18% -28.19% -22.71% -16.37% -28.89% -16.78% -
ROE -47.99% -37.92% -26.45% -20.22% -14.88% -35.93% -18.36% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.45 15.08 12.06 11.20 12.73 22.84 28.35 -51.89%
EPS -4.48 -6.19 -5.04 -4.22 -2.20 -6.75 -5.28 -10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.1096 0.1264 0.1375 0.1478 0.182 0.2778 -51.58%
Adjusted Per Share Value based on latest NOSH - 1,597,646
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.74 29.89 23.90 22.21 23.04 27.61 30.73 -28.06%
EPS -8.89 -8.24 -6.63 -5.51 -3.98 -7.91 -5.53 37.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1853 0.2173 0.2506 0.2726 0.2675 0.22 0.3011 -27.62%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.035 0.04 0.04 0.045 0.045 0.065 0.09 -
P/RPS 0.37 0.27 0.33 0.40 0.35 0.28 0.32 10.15%
P/EPS -0.78 -0.96 -1.20 -1.62 -2.05 -0.99 -1.76 -41.84%
EY -128.20 -103.90 -83.59 -61.78 -48.89 -100.60 -56.68 72.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.32 0.33 0.30 0.36 0.32 10.15%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 30/05/22 28/02/22 30/11/21 30/09/21 31/05/21 -
Price 0.035 0.035 0.055 0.04 0.04 0.045 0.07 -
P/RPS 0.37 0.23 0.46 0.36 0.31 0.20 0.25 29.83%
P/EPS -0.78 -0.84 -1.65 -1.44 -1.82 -0.69 -1.37 -31.28%
EY -128.20 -118.75 -60.79 -69.51 -55.00 -145.31 -72.87 45.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.44 0.29 0.27 0.25 0.25 29.83%

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