[BDB] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
19-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 340.18%
YoY- -67.14%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 52,981 47,021 54,679 54,214 78,947 63,867 153,918 -50.98%
PBT -9,053 -10,622 -9,984 2,561 556 382 36,925 -
Tax -404 -150 -453 -667 -128 -115 -13,666 -90.50%
NP -9,457 -10,772 -10,437 1,894 428 267 23,259 -
-
NP to SH -9,445 -10,769 -10,419 1,906 433 279 23,267 -
-
Tax Rate - - - 26.04% 23.02% 30.10% 37.01% -
Total Cost 62,438 57,793 65,116 52,320 78,519 63,600 130,659 -38.95%
-
Net Worth 495,283 504,399 516,553 522,630 522,630 534,784 535,385 -5.07%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 495,283 504,399 516,553 522,630 522,630 534,784 535,385 -5.07%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 304,196 -0.07%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -17.85% -22.91% -19.09% 3.49% 0.54% 0.42% 15.11% -
ROE -1.91% -2.14% -2.02% 0.36% 0.08% 0.05% 4.35% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.44 15.47 18.00 17.84 25.98 21.02 50.60 -50.93%
EPS -3.11 -3.55 -3.43 0.62 0.14 0.09 7.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.66 1.70 1.72 1.72 1.76 1.76 -5.00%
Adjusted Per Share Value based on latest NOSH - 303,854
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.44 15.47 18.00 17.84 25.98 21.02 50.66 -50.97%
EPS -3.11 -3.55 -3.43 0.62 0.14 0.09 7.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.66 1.70 1.72 1.72 1.76 1.762 -5.07%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.46 0.45 0.60 0.62 0.675 0.76 0.68 -
P/RPS 2.64 2.91 3.33 3.47 2.60 3.62 1.34 57.35%
P/EPS -14.80 -12.70 -17.50 98.84 473.68 827.71 8.89 -
EY -6.76 -7.88 -5.71 1.01 0.21 0.12 11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.35 0.36 0.39 0.43 0.39 -19.86%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 23/05/18 21/02/18 19/10/17 02/08/17 15/05/17 14/02/17 -
Price 0.44 0.47 0.565 0.62 0.65 0.72 0.81 -
P/RPS 2.52 3.04 3.14 3.47 2.50 3.43 1.60 35.48%
P/EPS -14.16 -13.26 -16.48 98.84 456.13 784.14 10.59 -
EY -7.06 -7.54 -6.07 1.01 0.22 0.13 9.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.33 0.36 0.38 0.41 0.46 -29.96%

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