[BPURI] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 42.56%
YoY- 141.72%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 337,895 212,974 86,191 458,713 318,808 203,867 86,086 148.62%
PBT 8,047 4,747 1,560 9,236 5,050 3,275 1,415 218.26%
Tax -1,918 -987 -100 -3,471 -1,006 -601 -553 128.95%
NP 6,129 3,760 1,460 5,765 4,044 2,674 862 269.32%
-
NP to SH 6,129 3,760 1,460 5,765 4,044 2,674 862 269.32%
-
Tax Rate 23.83% 20.79% 6.41% 37.58% 19.92% 18.35% 39.08% -
Total Cost 331,766 209,214 84,731 452,948 314,764 201,193 85,224 147.26%
-
Net Worth 14,902 12,528 10,227 8,769 7,048 5,675 3,859 145.93%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 14,902 12,528 10,227 8,769 7,048 5,675 3,859 145.93%
NOSH 40,006 40,000 39,999 40,007 40,000 39,970 39,907 0.16%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.81% 1.77% 1.69% 1.26% 1.27% 1.31% 1.00% -
ROE 41.13% 30.01% 14.27% 65.74% 57.38% 47.11% 22.34% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 844.60 532.44 215.48 1,146.58 797.02 510.05 215.71 148.21%
EPS 15.32 9.40 3.65 14.41 10.11 6.69 2.16 268.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3725 0.3132 0.2557 0.2192 0.1762 0.142 0.0967 145.53%
Adjusted Per Share Value based on latest NOSH - 40,025
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 50.07 31.56 12.77 67.97 47.24 30.21 12.76 148.57%
EPS 0.91 0.56 0.22 0.85 0.60 0.40 0.13 265.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0221 0.0186 0.0152 0.013 0.0104 0.0084 0.0057 146.59%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.42 1.72 1.49 1.10 0.69 0.80 0.82 -
P/RPS 0.17 0.32 0.69 0.10 0.09 0.16 0.38 -41.47%
P/EPS 9.27 18.30 40.82 7.63 6.82 11.96 37.96 -60.89%
EY 10.79 5.47 2.45 13.10 14.65 8.36 2.63 156.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 5.49 5.83 5.02 3.92 5.63 8.48 -41.31%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 28/08/02 22/05/02 28/02/02 27/11/01 29/08/01 25/05/01 -
Price 1.35 1.58 1.71 1.15 1.00 0.90 0.83 -
P/RPS 0.16 0.30 0.79 0.10 0.13 0.18 0.38 -43.79%
P/EPS 8.81 16.81 46.85 7.98 9.89 13.45 38.43 -62.50%
EY 11.35 5.95 2.13 12.53 10.11 7.43 2.60 166.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 5.04 6.69 5.25 5.68 6.34 8.58 -43.71%

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