[BDB] QoQ Quarter Result on 31-Mar-2001 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 567.39%
YoY- -64.83%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 35,792 30,217 15,176 15,551 28,023 21,784 26,410 22.39%
PBT 8,710 3,648 2,452 1,315 1,615 1,952 3,422 86.10%
Tax -4,614 -1,561 -1,215 -670 -1,615 -739 -1,298 132.37%
NP 4,096 2,087 1,237 645 0 1,213 2,124 54.74%
-
NP to SH 4,096 2,087 1,237 645 -138 1,213 2,124 54.74%
-
Tax Rate 52.97% 42.79% 49.55% 50.95% 100.00% 37.86% 37.93% -
Total Cost 31,696 28,130 13,939 14,906 28,023 20,571 24,286 19.36%
-
Net Worth 116,155 111,985 109,898 108,177 107,462 110,087 109,510 3.99%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 2,547 - - - 2,546 - - -
Div Payout % 62.19% - - - 0.00% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 116,155 111,985 109,898 108,177 107,462 110,087 109,510 3.99%
NOSH 50,945 50,902 51,115 50,787 50,930 50,966 50,935 0.01%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 11.44% 6.91% 8.15% 4.15% 0.00% 5.57% 8.04% -
ROE 3.53% 1.86% 1.13% 0.60% -0.13% 1.10% 1.94% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 70.26 59.36 29.69 30.62 55.02 42.74 51.85 22.38%
EPS 8.04 4.10 2.42 1.27 -0.27 2.38 4.17 54.72%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.28 2.20 2.15 2.13 2.11 2.16 2.15 3.98%
Adjusted Per Share Value based on latest NOSH - 50,787
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 11.56 9.76 4.90 5.02 9.05 7.04 8.53 22.39%
EPS 1.32 0.67 0.40 0.21 -0.04 0.39 0.69 53.92%
DPS 0.82 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.3752 0.3617 0.355 0.3494 0.3471 0.3556 0.3537 4.00%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.20 0.92 1.08 1.11 1.41 1.48 1.93 -
P/RPS 1.71 1.55 3.64 3.63 2.56 3.46 3.72 -40.35%
P/EPS 14.93 22.44 44.63 87.40 -520.37 62.18 46.28 -52.86%
EY 6.70 4.46 2.24 1.14 -0.19 1.61 2.16 112.25%
DY 4.17 0.00 0.00 0.00 3.55 0.00 0.00 -
P/NAPS 0.53 0.42 0.50 0.52 0.67 0.69 0.90 -29.67%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 07/02/02 28/11/01 23/08/01 24/07/01 27/02/01 30/11/00 10/08/00 -
Price 1.28 1.09 1.10 1.15 1.48 1.34 1.92 -
P/RPS 1.82 1.84 3.71 3.76 2.69 3.14 3.70 -37.60%
P/EPS 15.92 26.59 45.45 90.55 -546.21 56.30 46.04 -50.63%
EY 6.28 3.76 2.20 1.10 -0.18 1.78 2.17 102.68%
DY 3.91 0.00 0.00 0.00 3.38 0.00 0.00 -
P/NAPS 0.56 0.50 0.51 0.54 0.70 0.62 0.89 -26.50%

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