[BENALEC] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -73.52%
YoY- -87.46%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 152,622 209,717 244,544 211,017 246,328 251,190 222,490 -22.23%
PBT 1,083 15,335 41,825 18,203 39,400 47,094 34,597 -90.08%
Tax -10,439 -13,427 -18,036 -11,100 -12,543 -13,572 -5,312 56.95%
NP -9,356 1,908 23,789 7,103 26,857 33,522 29,285 -
-
NP to SH -9,243 1,917 23,799 7,117 26,873 33,536 29,300 -
-
Tax Rate 963.90% 87.56% 43.12% 60.98% 31.84% 28.82% 15.35% -
Total Cost 161,978 207,809 220,755 203,914 219,471 217,668 193,205 -11.09%
-
Net Worth 581,812 605,499 561,259 551,022 507,886 572,238 535,324 5.71%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 581,812 605,499 561,259 551,022 507,886 572,238 535,324 5.71%
NOSH 819,454 864,999 801,800 822,421 715,333 817,483 775,833 3.71%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -6.13% 0.91% 9.73% 3.37% 10.90% 13.35% 13.16% -
ROE -1.59% 0.32% 4.24% 1.29% 5.29% 5.86% 5.47% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.62 24.24 30.50 25.66 34.44 30.73 28.68 -25.04%
EPS -1.13 0.22 2.97 0.87 3.76 4.10 3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.70 0.67 0.71 0.70 0.69 1.92%
Adjusted Per Share Value based on latest NOSH - 822,421
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.97 20.58 23.99 20.70 24.17 24.64 21.83 -22.25%
EPS -0.91 0.19 2.33 0.70 2.64 3.29 2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5708 0.5941 0.5507 0.5406 0.4983 0.5614 0.5252 5.71%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.785 0.565 0.905 1.13 0.90 0.85 1.20 -
P/RPS 4.21 2.33 2.97 4.40 2.61 2.77 4.18 0.47%
P/EPS -69.60 254.94 30.49 130.58 23.96 20.72 31.77 -
EY -1.44 0.39 3.28 0.77 4.17 4.83 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.81 1.29 1.69 1.27 1.21 1.74 -25.91%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 11/02/15 18/11/14 25/08/14 22/05/14 28/02/14 26/11/13 -
Price 0.705 0.88 0.80 0.98 1.11 0.88 1.01 -
P/RPS 3.79 3.63 2.62 3.82 3.22 2.86 3.52 5.05%
P/EPS -62.50 397.08 26.95 113.25 29.55 21.45 26.74 -
EY -1.60 0.25 3.71 0.88 3.38 4.66 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.26 1.14 1.46 1.56 1.26 1.46 -22.83%

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