[BPURI] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -91.43%
YoY- -88.2%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 115,436 118,627 87,426 120,352 124,921 126,783 86,191 21.48%
PBT 2,183 3,229 2,723 3,515 3,301 3,187 1,560 25.08%
Tax -1,944 -2,035 -1,329 -3,312 -931 -887 -100 621.68%
NP 239 1,194 1,394 203 2,370 2,300 1,460 -70.04%
-
NP to SH 239 1,194 1,394 203 2,370 2,300 1,460 -70.04%
-
Tax Rate 89.05% 63.02% 48.81% 94.22% 28.20% 27.83% 6.41% -
Total Cost 115,197 117,433 86,032 120,149 122,551 124,483 84,731 22.70%
-
Net Worth 17,060 17,726 16,540 15,025 14,887 12,527 10,227 40.61%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,194 - - - - - - -
Div Payout % 500.00% - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 17,060 17,726 16,540 15,025 14,887 12,527 10,227 40.61%
NOSH 39,833 39,933 39,942 39,803 39,966 40,000 39,999 -0.27%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.21% 1.01% 1.59% 0.17% 1.90% 1.81% 1.69% -
ROE 1.40% 6.74% 8.43% 1.35% 15.92% 18.36% 14.27% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 289.80 297.06 218.88 302.36 312.57 316.96 215.48 21.81%
EPS 0.60 2.99 3.49 0.51 5.93 5.75 3.65 -69.95%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4283 0.4439 0.4141 0.3775 0.3725 0.3132 0.2557 40.99%
Adjusted Per Share Value based on latest NOSH - 39,803
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 14.32 14.72 10.85 14.93 15.50 15.73 10.69 21.49%
EPS 0.03 0.15 0.17 0.03 0.29 0.29 0.18 -69.68%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.022 0.0205 0.0186 0.0185 0.0155 0.0127 40.67%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.25 1.19 1.01 0.95 1.42 1.72 1.49 -
P/RPS 0.43 0.40 0.46 0.31 0.45 0.54 0.69 -27.01%
P/EPS 208.33 39.80 28.94 186.27 23.95 29.91 40.82 196.13%
EY 0.48 2.51 3.46 0.54 4.18 3.34 2.45 -66.23%
DY 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 2.68 2.44 2.52 3.81 5.49 5.83 -36.90%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 29/05/03 28/02/03 27/11/02 28/08/02 22/05/02 -
Price 1.02 1.26 1.02 1.01 1.35 1.58 1.71 -
P/RPS 0.35 0.42 0.47 0.33 0.43 0.50 0.79 -41.85%
P/EPS 170.00 42.14 29.23 198.04 22.77 27.48 46.85 135.94%
EY 0.59 2.37 3.42 0.50 4.39 3.64 2.13 -57.47%
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.84 2.46 2.68 3.62 5.04 6.69 -49.76%

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