[BENALEC] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 644.4%
YoY- 20.07%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 47,930 31,529 70,028 95,057 14,403 66,840 74,890 -25.71%
PBT 18,691 -15,062 4,263 34,017 -4,931 6,051 11,957 34.65%
Tax -6,666 -570 -2,119 -8,676 270 -2,018 -3,148 64.82%
NP 12,025 -15,632 2,144 25,341 -4,661 4,033 8,809 23.03%
-
NP to SH 12,027 -15,626 2,146 25,342 -4,655 4,040 8,809 23.04%
-
Tax Rate 35.66% - 49.71% 25.50% - 33.35% 26.33% -
Total Cost 35,905 47,161 67,884 69,716 19,064 62,807 66,081 -33.38%
-
Net Worth 561,259 551,022 507,886 572,238 535,324 570,457 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 561,259 551,022 507,886 572,238 535,324 570,457 0 -
NOSH 801,800 822,421 715,333 817,483 775,833 826,749 808,615 -0.56%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 25.09% -49.58% 3.06% 26.66% -32.36% 6.03% 11.76% -
ROE 2.14% -2.84% 0.42% 4.43% -0.87% 0.71% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.98 3.83 9.79 11.63 1.86 8.08 9.26 -25.26%
EPS 1.50 -1.90 0.30 3.10 -0.60 0.50 1.10 22.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.71 0.70 0.69 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 817,483
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.70 3.09 6.87 9.33 1.41 6.56 7.35 -25.75%
EPS 1.18 -1.53 0.21 2.49 -0.46 0.40 0.86 23.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5507 0.5406 0.4983 0.5614 0.5252 0.5597 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.905 1.13 0.90 0.85 1.20 1.34 1.18 -
P/RPS 15.14 29.48 9.19 7.31 64.64 16.57 12.74 12.18%
P/EPS 60.33 -59.47 300.00 27.42 -200.00 274.22 108.32 -32.28%
EY 1.66 -1.68 0.33 3.65 -0.50 0.36 0.92 48.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.69 1.27 1.21 1.74 1.94 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 25/08/14 22/05/14 28/02/14 26/11/13 22/08/13 29/05/13 -
Price 0.80 0.98 1.11 0.88 1.01 1.26 1.38 -
P/RPS 13.38 25.56 11.34 7.57 54.40 15.59 14.90 -6.91%
P/EPS 53.33 -51.58 370.00 28.39 -168.33 257.85 126.68 -43.79%
EY 1.88 -1.94 0.27 3.52 -0.59 0.39 0.79 78.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.46 1.56 1.26 1.46 1.83 0.00 -

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