[BENALEC] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -12.29%
YoY- -289.39%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 145,809 159,314 161,058 144,027 160,004 128,647 107,241 22.75%
PBT -40,491 -69,247 -73,813 -91,215 -85,114 -63,110 -59,537 -22.68%
Tax 2,413 4,013 4,183 6,309 6,445 8,222 7,008 -50.90%
NP -38,078 -65,234 -69,630 -84,906 -78,669 -54,888 -52,529 -19.32%
-
NP to SH -35,777 -63,365 -67,767 -83,165 -74,064 -49,832 -47,467 -17.19%
-
Tax Rate - - - - - - - -
Total Cost 183,887 224,548 230,688 228,933 238,673 183,535 159,770 9.83%
-
Net Worth 482,609 475,488 483,979 500,961 517,943 543,415 555,781 -8.98%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 482,609 475,488 483,979 500,961 517,943 543,415 555,781 -8.98%
NOSH 861,802 861,802 861,802 861,802 861,802 861,802 861,802 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -26.11% -40.95% -43.23% -58.95% -49.17% -42.67% -48.98% -
ROE -7.41% -13.33% -14.00% -16.60% -14.30% -9.17% -8.54% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.92 18.76 18.97 16.96 18.84 15.15 12.74 20.84%
EPS -4.15 -7.46 -7.98 -9.79 -8.72 -5.87 -5.64 -18.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.57 0.59 0.61 0.64 0.66 -10.38%
Adjusted Per Share Value based on latest NOSH - 861,802
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 14.31 15.63 15.80 14.13 15.70 12.62 10.52 22.79%
EPS -3.51 -6.22 -6.65 -8.16 -7.27 -4.89 -4.66 -17.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4735 0.4665 0.4748 0.4915 0.5082 0.5332 0.5453 -8.99%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.135 0.145 0.15 0.12 0.095 0.06 0.135 -
P/RPS 0.80 0.77 0.79 0.71 0.50 0.40 1.06 -17.12%
P/EPS -3.25 -1.94 -1.88 -1.23 -1.09 -1.02 -2.39 22.76%
EY -30.75 -51.47 -53.21 -81.62 -91.82 -97.81 -41.75 -18.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.26 0.20 0.16 0.09 0.20 12.93%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 17/09/21 18/05/21 29/03/21 25/11/20 24/08/20 26/06/20 28/02/20 -
Price 0.145 0.145 0.15 0.11 0.125 0.095 0.12 -
P/RPS 0.86 0.77 0.79 0.65 0.66 0.63 0.94 -5.76%
P/EPS -3.49 -1.94 -1.88 -1.12 -1.43 -1.62 -2.13 39.02%
EY -28.63 -51.47 -53.21 -89.04 -69.78 -61.78 -46.97 -28.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.26 0.19 0.20 0.15 0.18 27.80%

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