[BPURI] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -79.98%
YoY- -89.92%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 79,508 108,729 110,075 115,436 118,627 87,426 120,352 -24.16%
PBT 851 2,072 2,149 2,183 3,229 2,723 3,515 -61.18%
Tax 0 -1,255 -868 -1,944 -2,035 -1,329 -3,312 -
NP 851 817 1,281 239 1,194 1,394 203 160.21%
-
NP to SH 851 817 1,281 239 1,194 1,394 203 160.21%
-
Tax Rate 0.00% 60.57% 40.39% 89.05% 63.02% 48.81% 94.22% -
Total Cost 78,657 107,912 108,794 115,197 117,433 86,032 120,149 -24.62%
-
Net Worth 59,513 58,407 57,346 17,060 17,726 16,540 15,025 150.55%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 1,194 - - - -
Div Payout % - - - 500.00% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 59,513 58,407 57,346 17,060 17,726 16,540 15,025 150.55%
NOSH 80,283 80,098 79,791 39,833 39,933 39,942 39,803 59.70%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.07% 0.75% 1.16% 0.21% 1.01% 1.59% 0.17% -
ROE 1.43% 1.40% 2.23% 1.40% 6.74% 8.43% 1.35% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 99.03 135.74 137.95 289.80 297.06 218.88 302.36 -52.51%
EPS 1.06 1.02 1.68 0.60 2.99 3.49 0.51 62.93%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.7413 0.7292 0.7187 0.4283 0.4439 0.4141 0.3775 56.87%
Adjusted Per Share Value based on latest NOSH - 39,833
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.78 16.11 16.31 17.11 17.58 12.96 17.83 -24.16%
EPS 0.13 0.12 0.19 0.04 0.18 0.21 0.03 166.03%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.0882 0.0866 0.085 0.0253 0.0263 0.0245 0.0223 150.30%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.23 1.46 1.05 1.25 1.19 1.01 0.95 -
P/RPS 1.24 1.08 0.76 0.43 0.40 0.46 0.31 152.19%
P/EPS 116.04 143.14 65.40 208.33 39.80 28.94 186.27 -27.07%
EY 0.86 0.70 1.53 0.48 2.51 3.46 0.54 36.41%
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 1.66 2.00 1.46 2.92 2.68 2.44 2.52 -24.31%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 27/05/04 02/04/04 20/11/03 29/08/03 29/05/03 28/02/03 -
Price 1.23 1.35 1.47 1.02 1.26 1.02 1.01 -
P/RPS 1.24 0.99 1.07 0.35 0.42 0.47 0.33 141.89%
P/EPS 116.04 132.35 91.56 170.00 42.14 29.23 198.04 -30.00%
EY 0.86 0.76 1.09 0.59 2.37 3.42 0.50 43.60%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 1.66 1.85 2.05 2.38 2.84 2.46 2.68 -27.35%

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