[BENALEC] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 87.73%
YoY- 34.61%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 69,900 64,957 55,152 31,215 161,058 105,611 70,401 -0.47%
PBT -33,277 -23,617 -11,503 -8,539 -73,813 -55,636 -44,825 -17.96%
Tax -618 -772 -1,427 0 4,183 444 343 -
NP -33,895 -24,389 -12,930 -8,539 -69,630 -55,192 -44,482 -16.53%
-
NP to SH -32,880 -20,674 -12,206 -8,318 -67,767 -55,048 -44,196 -17.85%
-
Tax Rate - - - - - - - -
Total Cost 103,795 89,346 68,082 39,754 230,688 160,803 114,883 -6.52%
-
Net Worth 395,591 466,997 482,609 475,488 483,979 500,961 517,943 -16.40%
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 395,591 466,997 482,609 475,488 483,979 500,961 517,943 -16.40%
NOSH 1,031,602 861,802 861,802 861,802 861,802 861,802 861,802 12.70%
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 -48.49% -37.55% -23.44% -27.36% -43.23% -52.26% -63.18% -
ROE -8.31% -4.43% -2.53% -1.75% -14.00% -10.99% -8.53% -
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 8.13 7.65 6.40 3.68 18.97 12.44 8.29 -1.28%
EPS -3.82 -2.75 -1.44 -0.98 -7.98 -6.48 -5.21 -18.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.55 0.56 0.56 0.57 0.59 0.61 -17.10%
Adjusted Per Share Value based on latest NOSH - 861,802
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.86 6.37 5.41 3.06 15.80 10.36 6.91 -0.48%
EPS -3.23 -2.03 -1.20 -0.82 -6.65 -5.40 -4.34 -17.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3881 0.4582 0.4735 0.4665 0.4748 0.4915 0.5082 -16.41%
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 0.145 0.15 0.135 0.145 0.15 0.12 0.095 -
P/RPS 1.78 1.96 2.11 3.94 0.79 0.96 1.15 33.70%
P/EPS -3.79 -6.16 -9.53 -14.80 -1.88 -1.85 -1.83 62.26%
EY -26.37 -16.23 -10.49 -6.76 -53.21 -54.03 -54.79 -38.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.24 0.26 0.26 0.20 0.16 58.53%
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 29/11/21 17/09/21 18/05/21 29/03/21 25/11/20 24/08/20 -
Price 0.115 0.13 0.145 0.145 0.15 0.11 0.125 -
P/RPS 1.41 1.70 2.27 3.94 0.79 0.88 1.51 -4.45%
P/EPS -3.01 -5.34 -10.24 -14.80 -1.88 -1.70 -2.40 16.24%
EY -33.25 -18.73 -9.77 -6.76 -53.21 -58.94 -41.64 -13.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.26 0.26 0.26 0.19 0.20 15.99%

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