[BENALEC] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 75.29%
YoY- 11.41%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 161,058 105,611 70,401 32,959 135,916 97,500 46,313 128.67%
PBT -73,813 -55,636 -44,825 -13,105 -65,372 -29,793 -25,083 104.68%
Tax 4,183 444 343 170 8,699 2,834 2,597 37.20%
NP -69,630 -55,192 -44,482 -12,935 -56,673 -26,959 -22,486 111.72%
-
NP to SH -67,767 -55,048 -44,196 -12,720 -51,472 -23,355 -21,604 113.54%
-
Tax Rate - - - - - - - -
Total Cost 230,688 160,803 114,883 45,894 192,589 124,459 68,799 123.20%
-
Net Worth 483,979 500,961 517,943 543,415 555,781 596,885 603,768 -13.65%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 483,979 500,961 517,943 543,415 555,781 596,885 603,768 -13.65%
NOSH 861,802 861,802 861,802 861,802 861,802 861,802 861,802 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -43.23% -52.26% -63.18% -39.25% -41.70% -27.65% -48.55% -
ROE -14.00% -10.99% -8.53% -2.34% -9.26% -3.91% -3.58% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.97 12.44 8.29 3.88 16.14 11.60 5.52 126.87%
EPS -7.98 -6.48 -5.21 -1.50 -6.11 -2.78 -2.58 111.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.59 0.61 0.64 0.66 0.71 0.72 -14.36%
Adjusted Per Share Value based on latest NOSH - 861,802
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.61 10.24 6.82 3.19 13.18 9.45 4.49 128.62%
EPS -6.57 -5.34 -4.28 -1.23 -4.99 -2.26 -2.09 113.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4692 0.4856 0.5021 0.5268 0.5388 0.5786 0.5853 -13.64%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.15 0.12 0.095 0.06 0.135 0.145 0.175 -
P/RPS 0.79 0.96 1.15 1.55 0.84 1.25 3.17 -60.23%
P/EPS -1.88 -1.85 -1.83 -4.01 -2.21 -5.22 -6.79 -57.35%
EY -53.21 -54.03 -54.79 -24.97 -45.28 -19.16 -14.72 134.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.16 0.09 0.20 0.20 0.24 5.45%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 29/03/21 25/11/20 24/08/20 26/06/20 28/02/20 29/11/19 28/08/19 -
Price 0.15 0.11 0.125 0.095 0.12 0.14 0.16 -
P/RPS 0.79 0.88 1.51 2.45 0.74 1.21 2.90 -57.81%
P/EPS -1.88 -1.70 -2.40 -6.34 -1.96 -5.04 -6.21 -54.75%
EY -53.21 -58.94 -41.64 -15.77 -50.94 -19.84 -16.10 121.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.19 0.20 0.15 0.18 0.20 0.22 11.72%

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