[BMGREEN] QoQ Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 77.87%
YoY- 10.01%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 32,028 230,147 170,336 117,265 60,790 234,810 162,548 -66.17%
PBT 3,541 32,426 23,816 16,192 8,757 36,615 22,465 -70.85%
Tax -1,057 -8,344 -6,180 -4,275 -2,109 -8,789 -5,631 -67.24%
NP 2,484 24,082 17,636 11,917 6,648 27,826 16,834 -72.10%
-
NP to SH 2,342 23,255 17,168 11,494 6,462 26,575 16,258 -72.55%
-
Tax Rate 29.85% 25.73% 25.95% 26.40% 24.08% 24.00% 25.07% -
Total Cost 29,544 206,065 152,700 105,348 54,142 206,984 145,714 -65.52%
-
Net Worth 216,719 211,559 211,559 206,400 211,559 206,400 196,079 6.90%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 9,030 - - - 10,320 - -
Div Payout % - 38.83% - - - 38.83% - -
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 216,719 211,559 211,559 206,400 211,559 206,400 196,079 6.90%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 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 7.76% 10.46% 10.35% 10.16% 10.94% 11.85% 10.36% -
ROE 1.08% 10.99% 8.11% 5.57% 3.05% 12.88% 8.29% -
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 6.21 44.60 33.01 22.73 11.78 45.51 31.50 -66.16%
EPS 0.45 4.51 3.33 2.23 1.25 5.15 3.15 -72.70%
DPS 0.00 1.75 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.42 0.41 0.41 0.40 0.41 0.40 0.38 6.90%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 4.66 33.46 24.77 17.05 8.84 34.14 23.63 -66.15%
EPS 0.34 3.38 2.50 1.67 0.94 3.86 2.36 -72.55%
DPS 0.00 1.31 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.3151 0.3076 0.3076 0.3001 0.3076 0.3001 0.2851 6.90%
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 0.555 0.45 0.605 0.54 0.58 0.555 0.52 -
P/RPS 8.94 1.01 1.83 2.38 4.92 1.22 1.65 208.80%
P/EPS 122.28 9.98 18.18 24.24 46.31 10.78 16.50 280.57%
EY 0.82 10.02 5.50 4.13 2.16 9.28 6.06 -73.67%
DY 0.00 3.89 0.00 0.00 0.00 3.60 0.00 -
P/NAPS 1.32 1.10 1.48 1.35 1.41 1.39 1.37 -2.45%
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 12/08/20 25/06/20 21/02/20 21/11/19 19/08/19 28/05/19 21/02/19 -
Price 0.63 0.52 0.60 0.62 0.74 0.565 0.59 -
P/RPS 10.15 1.17 1.82 2.73 6.28 1.24 1.87 209.16%
P/EPS 138.80 11.54 18.03 27.83 59.09 10.97 18.73 280.56%
EY 0.72 8.67 5.55 3.59 1.69 9.12 5.34 -73.73%
DY 0.00 3.37 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 1.50 1.27 1.46 1.55 1.80 1.41 1.55 -2.16%

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