[BENALEC] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -54.14%
YoY- -62.48%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 70,028 95,057 14,403 66,840 74,890 66,357 57,748 13.72%
PBT 4,263 34,017 -4,931 6,051 11,957 21,520 26,032 -70.10%
Tax -2,119 -8,676 270 -2,018 -3,148 -416 -3,316 -25.83%
NP 2,144 25,341 -4,661 4,033 8,809 21,104 22,716 -79.29%
-
NP to SH 2,146 25,342 -4,655 4,040 8,809 21,106 22,795 -79.33%
-
Tax Rate 49.71% 25.50% - 33.35% 26.33% 1.93% 12.74% -
Total Cost 67,884 69,716 19,064 62,807 66,081 45,253 35,032 55.49%
-
Net Worth 507,886 572,238 535,324 570,457 0 543,885 537,310 -3.68%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 24,353 - -
Div Payout % - - - - - 115.38% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 507,886 572,238 535,324 570,457 0 543,885 537,310 -3.68%
NOSH 715,333 817,483 775,833 826,749 808,615 811,769 814,107 -8.26%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.06% 26.66% -32.36% 6.03% 11.76% 31.80% 39.34% -
ROE 0.42% 4.43% -0.87% 0.71% 0.00% 3.88% 4.24% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.79 11.63 1.86 8.08 9.26 8.17 7.09 24.02%
EPS 0.30 3.10 -0.60 0.50 1.10 2.60 2.80 -77.47%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.71 0.70 0.69 0.69 0.00 0.67 0.66 4.99%
Adjusted Per Share Value based on latest NOSH - 826,749
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.87 9.33 1.41 6.56 7.35 6.51 5.67 13.66%
EPS 0.21 2.49 -0.46 0.40 0.86 2.07 2.24 -79.39%
DPS 0.00 0.00 0.00 0.00 0.00 2.39 0.00 -
NAPS 0.4983 0.5614 0.5252 0.5597 0.00 0.5336 0.5272 -3.69%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.90 0.85 1.20 1.34 1.18 1.39 1.16 -
P/RPS 9.19 7.31 64.64 16.57 12.74 17.00 16.35 -31.91%
P/EPS 300.00 27.42 -200.00 274.22 108.32 53.46 41.43 274.73%
EY 0.33 3.65 -0.50 0.36 0.92 1.87 2.41 -73.46%
DY 0.00 0.00 0.00 0.00 0.00 2.16 0.00 -
P/NAPS 1.27 1.21 1.74 1.94 0.00 2.07 1.76 -19.56%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 28/02/14 26/11/13 22/08/13 29/05/13 26/02/13 28/11/12 -
Price 1.11 0.88 1.01 1.26 1.38 1.18 1.31 -
P/RPS 11.34 7.57 54.40 15.59 14.90 14.44 18.47 -27.78%
P/EPS 370.00 28.39 -168.33 257.85 126.68 45.38 46.79 297.41%
EY 0.27 3.52 -0.59 0.39 0.79 2.20 2.14 -74.87%
DY 0.00 0.00 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 1.56 1.26 1.46 1.83 0.00 1.76 1.98 -14.70%

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