[BENALEC] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 176.97%
YoY- 358.37%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 59,447 12,933 60,230 47,930 31,529 70,028 95,057 -26.93%
PBT 2,931 -9,989 7,527 18,691 -15,062 4,263 34,017 -80.57%
Tax -823 869 -4,067 -6,666 -570 -2,119 -8,676 -79.29%
NP 2,108 -9,120 3,460 12,025 -15,632 2,144 25,341 -81.03%
-
NP to SH 1,984 -9,014 3,460 12,027 -15,626 2,146 25,342 -81.78%
-
Tax Rate 28.08% - 54.03% 35.66% - 49.71% 25.50% -
Total Cost 57,339 22,053 56,770 35,905 47,161 67,884 69,716 -12.24%
-
Net Worth 734,449 581,812 605,499 561,259 551,022 507,886 572,238 18.15%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 734,449 581,812 605,499 561,259 551,022 507,886 572,238 18.15%
NOSH 992,499 819,454 864,999 801,800 822,421 715,333 817,483 13.84%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.55% -70.52% 5.74% 25.09% -49.58% 3.06% 26.66% -
ROE 0.27% -1.55% 0.57% 2.14% -2.84% 0.42% 4.43% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.99 1.58 6.96 5.98 3.83 9.79 11.63 -35.82%
EPS 0.20 -1.10 0.40 1.50 -1.90 0.30 3.10 -83.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.71 0.70 0.70 0.67 0.71 0.70 3.78%
Adjusted Per Share Value based on latest NOSH - 801,800
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.83 1.27 5.91 4.70 3.09 6.87 9.33 -26.97%
EPS 0.19 -0.88 0.34 1.18 -1.53 0.21 2.49 -82.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7206 0.5708 0.5941 0.5507 0.5406 0.4983 0.5614 18.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.575 0.785 0.565 0.905 1.13 0.90 0.85 -
P/RPS 9.60 49.74 8.11 15.14 29.48 9.19 7.31 19.98%
P/EPS 287.64 -71.36 141.25 60.33 -59.47 300.00 27.42 381.27%
EY 0.35 -1.40 0.71 1.66 -1.68 0.33 3.65 -79.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.11 0.81 1.29 1.69 1.27 1.21 -25.43%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 11/02/15 18/11/14 25/08/14 22/05/14 28/02/14 -
Price 0.545 0.705 0.88 0.80 0.98 1.11 0.88 -
P/RPS 9.10 44.67 12.64 13.38 25.56 11.34 7.57 13.09%
P/EPS 272.64 -64.09 220.00 53.33 -51.58 370.00 28.39 353.67%
EY 0.37 -1.56 0.45 1.88 -1.94 0.27 3.52 -77.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.99 1.26 1.14 1.46 1.56 1.26 -29.93%

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