[BPLANT] QoQ Quarter Result on 30-Jun-2020 [#2]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 174.11%
YoY- -91.06%
Quarter Report
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 171,937 227,622 205,679 167,058 162,689 179,104 139,239 15.08%
PBT 19,277 49,682 27,549 4,770 1,280 -177,711 -27,748 -
Tax -8,117 -23,133 -11,667 -475 -13,624 1,911 -9,334 -8.88%
NP 11,160 26,549 15,882 4,295 -12,344 -175,800 -37,082 -
-
NP to SH 12,225 27,455 17,970 7,080 -9,553 -172,725 -34,312 -
-
Tax Rate 42.11% 46.56% 42.35% 9.96% 1,064.38% - - -
Total Cost 160,777 201,073 189,797 162,763 175,033 354,904 176,321 -5.96%
-
Net Worth 2,598,399 2,575,999 2,575,999 2,553,599 2,553,599 2,553,599 2,732,800 -3.30%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 6,720 11,200 11,200 - - - - -
Div Payout % 54.97% 40.79% 62.33% - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 2,598,399 2,575,999 2,575,999 2,553,599 2,553,599 2,553,599 2,732,800 -3.30%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 6.49% 11.66% 7.72% 2.57% -7.59% -98.16% -26.63% -
ROE 0.47% 1.07% 0.70% 0.28% -0.37% -6.76% -1.26% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 7.68 10.16 9.18 7.46 7.26 8.00 6.22 15.07%
EPS 0.55 1.23 0.80 0.32 -0.43 -7.71 -1.53 -
DPS 0.30 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.15 1.14 1.14 1.14 1.22 -3.30%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 7.68 10.16 9.18 7.46 7.26 8.00 6.22 15.07%
EPS 0.55 1.23 0.80 0.32 -0.43 -7.71 -1.53 -
DPS 0.30 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.15 1.14 1.14 1.14 1.22 -3.30%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.585 0.61 0.475 0.355 0.26 0.765 0.66 -
P/RPS 7.62 6.00 5.17 4.76 3.58 9.57 10.62 -19.83%
P/EPS 107.19 49.77 59.21 112.32 -60.97 -9.92 -43.09 -
EY 0.93 2.01 1.69 0.89 -1.64 -10.08 -2.32 -
DY 0.51 0.82 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.41 0.31 0.23 0.67 0.54 -4.99%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 24/03/21 23/11/20 25/08/20 02/06/20 25/02/20 21/11/19 -
Price 0.60 0.585 0.585 0.39 0.35 0.575 0.64 -
P/RPS 7.82 5.76 6.37 5.23 4.82 7.19 10.30 -16.76%
P/EPS 109.94 47.73 72.92 123.39 -82.07 -7.46 -41.78 -
EY 0.91 2.10 1.37 0.81 -1.22 -13.41 -2.39 -
DY 0.50 0.85 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.51 0.34 0.31 0.50 0.52 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