[BENALEC] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -582.16%
YoY- -134.4%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 195,829 176,650 180,540 152,622 209,717 244,544 211,017 -4.84%
PBT 3,828 2,470 19,160 1,083 15,335 41,825 18,203 -64.53%
Tax -2,376 -4,161 -10,687 -10,439 -13,427 -18,036 -11,100 -64.11%
NP 1,452 -1,691 8,473 -9,356 1,908 23,789 7,103 -65.19%
-
NP to SH 687 -2,338 8,457 -9,243 1,917 23,799 7,117 -78.86%
-
Tax Rate 62.07% 168.46% 55.78% 963.90% 87.56% 43.12% 60.98% -
Total Cost 194,377 178,341 172,067 161,978 207,809 220,755 203,914 -3.13%
-
Net Worth 616,074 461,999 734,449 581,812 605,499 561,259 551,022 7.70%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 616,074 461,999 734,449 581,812 605,499 561,259 551,022 7.70%
NOSH 810,624 615,999 992,499 819,454 864,999 801,800 822,421 -0.95%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.74% -0.96% 4.69% -6.13% 0.91% 9.73% 3.37% -
ROE 0.11% -0.51% 1.15% -1.59% 0.32% 4.24% 1.29% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.16 28.68 18.19 18.62 24.24 30.50 25.66 -3.92%
EPS 0.08 -0.38 0.85 -1.13 0.22 2.97 0.87 -79.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.74 0.71 0.70 0.70 0.67 8.74%
Adjusted Per Share Value based on latest NOSH - 819,454
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.98 17.12 17.50 14.79 20.33 23.71 20.46 -4.86%
EPS 0.07 -0.23 0.82 -0.90 0.19 2.31 0.69 -78.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5972 0.4478 0.712 0.564 0.587 0.5441 0.5341 7.70%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.555 0.575 0.575 0.785 0.565 0.905 1.13 -
P/RPS 2.30 2.01 3.16 4.21 2.33 2.97 4.40 -35.03%
P/EPS 654.87 -151.50 67.48 -69.60 254.94 30.49 130.58 192.13%
EY 0.15 -0.66 1.48 -1.44 0.39 3.28 0.77 -66.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.78 1.11 0.81 1.29 1.69 -42.77%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 24/08/15 25/05/15 11/02/15 18/11/14 25/08/14 -
Price 0.515 0.58 0.545 0.705 0.88 0.80 0.98 -
P/RPS 2.13 2.02 3.00 3.79 3.63 2.62 3.82 -32.18%
P/EPS 607.67 -152.81 63.96 -62.50 397.08 26.95 113.25 205.55%
EY 0.16 -0.65 1.56 -1.60 0.25 3.71 0.88 -67.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 0.74 0.99 1.26 1.14 1.46 -39.83%

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