[BENALEC] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -122.24%
YoY- -524.07%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 144,027 160,004 128,647 107,241 73,626 46,313 67,646 65.27%
PBT -91,215 -85,114 -63,110 -59,537 -28,480 -25,082 -23,367 147.30%
Tax 6,309 6,445 8,222 7,008 3,311 2,597 4,741 20.92%
NP -84,906 -78,669 -54,888 -52,529 -25,169 -22,485 -18,626 174.16%
-
NP to SH -83,165 -74,064 -49,832 -47,467 -21,358 -21,603 -18,858 168.19%
-
Tax Rate - - - - - - - -
Total Cost 228,933 238,673 183,535 159,770 98,795 68,798 86,272 91.33%
-
Net Worth 500,961 517,943 543,415 555,781 596,885 603,768 626,304 -13.79%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 500,961 517,943 543,415 555,781 596,885 603,768 626,304 -13.79%
NOSH 861,802 861,802 861,802 861,802 861,802 861,802 861,802 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -58.95% -49.17% -42.67% -48.98% -34.18% -48.55% -27.53% -
ROE -16.60% -14.30% -9.17% -8.54% -3.58% -3.58% -3.01% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 16.96 18.84 15.15 12.74 8.76 5.52 8.10 63.44%
EPS -9.79 -8.72 -5.87 -5.64 -2.54 -2.58 -2.26 165.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.64 0.66 0.71 0.72 0.75 -14.74%
Adjusted Per Share Value based on latest NOSH - 861,802
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.96 15.51 12.47 10.40 7.14 4.49 6.56 65.21%
EPS -8.06 -7.18 -4.83 -4.60 -2.07 -2.09 -1.83 167.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4856 0.5021 0.5268 0.5388 0.5786 0.5853 0.6071 -13.79%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.12 0.095 0.06 0.135 0.145 0.175 0.185 -
P/RPS 0.71 0.50 0.40 1.06 1.66 3.17 2.28 -53.95%
P/EPS -1.23 -1.09 -1.02 -2.39 -5.71 -6.79 -8.19 -71.64%
EY -81.62 -91.82 -97.81 -41.75 -17.52 -14.72 -12.21 253.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.16 0.09 0.20 0.20 0.24 0.25 -13.78%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 24/08/20 26/06/20 28/02/20 29/11/19 28/08/19 31/05/19 -
Price 0.11 0.125 0.095 0.12 0.14 0.16 0.18 -
P/RPS 0.65 0.66 0.63 0.94 1.60 2.90 2.22 -55.80%
P/EPS -1.12 -1.43 -1.62 -2.13 -5.51 -6.21 -7.97 -72.87%
EY -89.04 -69.78 -61.78 -46.97 -18.15 -16.10 -12.55 267.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.15 0.18 0.20 0.22 0.24 -14.38%

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