[BENALEC] QoQ Quarter Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -1505.77%
YoY- -1300.25%
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 35,210 37,442 32,959 38,416 51,187 6,085 11,553 109.78%
PBT -10,811 -31,720 -13,105 -35,579 -4,710 -9,716 -9,532 8.73%
Tax 101 173 170 5,865 237 1,950 -1,044 -
NP -10,710 -31,547 -12,935 -29,714 -4,473 -7,766 -10,576 0.84%
-
NP to SH -10,852 -31,476 -12,720 -28,117 -1,751 -7,244 -10,355 3.16%
-
Tax Rate - - - - - - - -
Total Cost 45,920 68,989 45,894 68,130 55,660 13,851 22,129 62.47%
-
Net Worth 500,961 517,943 543,415 555,781 596,885 603,768 626,304 -13.79%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 500,961 517,943 543,415 555,781 596,885 603,768 626,304 -13.79%
NOSH 861,802 861,802 861,802 861,802 861,802 861,802 861,802 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -30.42% -84.26% -39.25% -77.35% -8.74% -127.63% -91.54% -
ROE -2.17% -6.08% -2.34% -5.06% -0.29% -1.20% -1.65% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.15 4.41 3.88 4.56 6.09 0.73 1.38 107.92%
EPS -1.28 -3.71 -1.50 -3.34 -0.21 -0.86 -1.24 2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.64 0.66 0.71 0.72 0.75 -14.74%
Adjusted Per Share Value based on latest NOSH - 861,802
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.45 3.67 3.23 3.77 5.02 0.60 1.13 110.02%
EPS -1.06 -3.09 -1.25 -2.76 -0.17 -0.71 -1.02 2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4915 0.5082 0.5332 0.5453 0.5856 0.5924 0.6145 -13.79%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.12 0.095 0.06 0.135 0.145 0.175 0.185 -
P/RPS 2.89 2.15 1.55 2.96 2.38 24.12 13.37 -63.88%
P/EPS -9.39 -2.56 -4.01 -4.04 -69.62 -20.26 -14.92 -26.49%
EY -10.65 -39.02 -24.97 -24.73 -1.44 -4.94 -6.70 36.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.16 0.09 0.20 0.20 0.24 0.25 -13.78%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 24/08/20 26/06/20 28/02/20 29/11/19 28/08/19 31/05/19 -
Price 0.11 0.125 0.095 0.12 0.14 0.16 0.18 -
P/RPS 2.65 2.83 2.45 2.63 2.30 22.05 13.01 -65.28%
P/EPS -8.61 -3.37 -6.34 -3.59 -67.22 -18.52 -14.52 -29.35%
EY -11.62 -29.66 -15.77 -27.82 -1.49 -5.40 -6.89 41.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.15 0.18 0.20 0.22 0.24 -14.38%

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