[BENALEC] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -91.53%
YoY- -75.64%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 60,230 47,930 31,529 70,028 95,057 14,403 66,840 -6.68%
PBT 7,527 18,691 -15,062 4,263 34,017 -4,931 6,051 15.61%
Tax -4,067 -6,666 -570 -2,119 -8,676 270 -2,018 59.34%
NP 3,460 12,025 -15,632 2,144 25,341 -4,661 4,033 -9.68%
-
NP to SH 3,460 12,027 -15,626 2,146 25,342 -4,655 4,040 -9.79%
-
Tax Rate 54.03% 35.66% - 49.71% 25.50% - 33.35% -
Total Cost 56,770 35,905 47,161 67,884 69,716 19,064 62,807 -6.49%
-
Net Worth 605,499 561,259 551,022 507,886 572,238 535,324 570,457 4.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 605,499 561,259 551,022 507,886 572,238 535,324 570,457 4.04%
NOSH 864,999 801,800 822,421 715,333 817,483 775,833 826,749 3.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.74% 25.09% -49.58% 3.06% 26.66% -32.36% 6.03% -
ROE 0.57% 2.14% -2.84% 0.42% 4.43% -0.87% 0.71% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.96 5.98 3.83 9.79 11.63 1.86 8.08 -9.44%
EPS 0.40 1.50 -1.90 0.30 3.10 -0.60 0.50 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.67 0.71 0.70 0.69 0.69 0.96%
Adjusted Per Share Value based on latest NOSH - 715,333
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.91 4.70 3.09 6.87 9.33 1.41 6.56 -6.70%
EPS 0.34 1.18 -1.53 0.21 2.49 -0.46 0.40 -10.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5941 0.5507 0.5406 0.4983 0.5614 0.5252 0.5597 4.04%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.565 0.905 1.13 0.90 0.85 1.20 1.34 -
P/RPS 8.11 15.14 29.48 9.19 7.31 64.64 16.57 -37.81%
P/EPS 141.25 60.33 -59.47 300.00 27.42 -200.00 274.22 -35.66%
EY 0.71 1.66 -1.68 0.33 3.65 -0.50 0.36 57.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.29 1.69 1.27 1.21 1.74 1.94 -44.04%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 18/11/14 25/08/14 22/05/14 28/02/14 26/11/13 22/08/13 -
Price 0.88 0.80 0.98 1.11 0.88 1.01 1.26 -
P/RPS 12.64 13.38 25.56 11.34 7.57 54.40 15.59 -13.01%
P/EPS 220.00 53.33 -51.58 370.00 28.39 -168.33 257.85 -10.01%
EY 0.45 1.88 -1.94 0.27 3.52 -0.59 0.39 9.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.14 1.46 1.56 1.26 1.46 1.83 -21.97%

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