[BDB] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 17.46%
YoY- 50.15%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 140,650 184,884 257,540 183,617 173,882 158,740 203,390 -21.81%
PBT -11,798 2,200 7,438 -16,353 -19,952 -22,040 -39,335 -55.22%
Tax -806 -528 -2,371 -1,329 -1,470 -1,352 -2,893 -57.37%
NP -12,604 1,672 5,067 -17,682 -21,422 -23,392 -42,228 -55.37%
-
NP to SH -12,604 1,672 5,067 -17,682 -21,422 -23,392 -42,196 -55.34%
-
Tax Rate - 24.00% 31.88% - - - - -
Total Cost 153,254 183,212 252,473 201,299 195,304 182,132 245,618 -27.00%
-
Net Worth 455,782 464,898 464,898 446,666 446,666 452,743 458,821 -0.44%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 455,782 464,898 464,898 446,666 446,666 452,743 458,821 -0.44%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -8.96% 0.90% 1.97% -9.63% -12.32% -14.74% -20.76% -
ROE -2.77% 0.36% 1.09% -3.96% -4.80% -5.17% -9.20% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 46.29 60.85 84.76 60.43 57.23 52.24 66.94 -21.81%
EPS -4.14 0.56 1.67 -5.81 -7.06 -7.68 -13.90 -55.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.53 1.53 1.47 1.47 1.49 1.51 -0.44%
Adjusted Per Share Value based on latest NOSH - 303,854
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 45.43 59.71 83.18 59.30 56.16 51.27 65.69 -21.81%
EPS -4.07 0.54 1.64 -5.71 -6.92 -7.56 -13.63 -55.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4721 1.5015 1.5015 1.4427 1.4427 1.4623 1.4819 -0.44%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.265 0.235 0.375 0.35 0.39 0.415 0.31 -
P/RPS 0.57 0.39 0.44 0.58 0.68 0.79 0.46 15.38%
P/EPS -6.39 42.71 22.49 -6.01 -5.53 -5.39 -2.23 101.87%
EY -15.65 2.34 4.45 -16.63 -18.08 -18.55 -44.80 -50.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.15 0.25 0.24 0.27 0.28 0.21 -9.77%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 22/06/20 27/02/20 27/11/19 29/08/19 31/05/19 28/02/19 -
Price 0.295 0.275 0.355 0.34 0.365 0.36 0.395 -
P/RPS 0.64 0.45 0.42 0.56 0.64 0.69 0.59 5.57%
P/EPS -7.11 49.98 21.29 -5.84 -5.18 -4.68 -2.84 84.47%
EY -14.06 2.00 4.70 -17.12 -19.32 -21.38 -35.16 -45.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.23 0.23 0.25 0.24 0.26 -16.06%

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