[BDB] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -327.52%
YoY- -817.94%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 210,623 151,873 143,674 119,632 219,475 170,140 140,650 30.79%
PBT 8,061 -7,194 -11,142 -11,764 7,575 -5,585 -11,798 -
Tax -2,794 -600 -534 -240 -2,299 -1,980 -806 128.53%
NP 5,267 -7,794 -11,676 -12,004 5,276 -7,565 -12,604 -
-
NP to SH 5,287 -7,794 -11,676 -12,004 5,276 -7,565 -12,604 -
-
Tax Rate 34.66% - - - 30.35% - - -
Total Cost 205,356 159,667 155,350 131,636 214,199 177,705 153,254 21.47%
-
Net Worth 470,975 461,859 461,859 464,898 467,936 458,821 455,782 2.20%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 470,975 461,859 461,859 464,898 467,936 458,821 455,782 2.20%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.50% -5.13% -8.13% -10.03% 2.40% -4.45% -8.96% -
ROE 1.12% -1.69% -2.53% -2.58% 1.13% -1.65% -2.77% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 69.32 49.98 47.28 39.37 72.23 55.99 46.29 30.79%
EPS 1.73 -2.56 -3.84 -3.96 1.74 -2.49 -4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.52 1.52 1.53 1.54 1.51 1.50 2.20%
Adjusted Per Share Value based on latest NOSH - 303,854
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 68.03 49.05 46.40 38.64 70.89 54.95 45.43 30.79%
EPS 1.71 -2.52 -3.77 -3.88 1.70 -2.44 -4.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5212 1.4917 1.4917 1.5015 1.5113 1.4819 1.4721 2.20%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.58 0.45 0.45 0.51 0.385 0.285 0.265 -
P/RPS 0.84 0.90 0.95 1.30 0.53 0.51 0.57 29.40%
P/EPS 33.33 -17.54 -11.71 -12.91 22.17 -11.45 -6.39 -
EY 3.00 -5.70 -8.54 -7.75 4.51 -8.74 -15.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.30 0.33 0.25 0.19 0.18 61.45%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 25/11/21 29/09/21 31/05/21 25/02/21 23/11/20 25/08/20 -
Price 0.80 0.595 0.45 0.42 0.375 0.31 0.295 -
P/RPS 1.15 1.19 0.95 1.07 0.52 0.55 0.64 47.64%
P/EPS 45.98 -23.19 -11.71 -10.63 21.60 -12.45 -7.11 -
EY 2.17 -4.31 -8.54 -9.41 4.63 -8.03 -14.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.39 0.30 0.27 0.24 0.21 0.20 88.75%

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