[BPURI] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 0.89%
YoY- -123.42%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 240,944 181,261 190,788 204,325 222,564 277,438 306,142 -14.79%
PBT -55,726 -69,324 -62,066 -64,306 -62,452 -21,806 -20,986 92.10%
Tax -12,165 -4,517 -2,470 -663 -1,848 -10,548 -11,424 4.29%
NP -67,891 -73,841 -64,536 -64,969 -64,300 -32,354 -32,410 63.93%
-
NP to SH -66,401 -70,358 -64,468 -63,149 -63,715 -44,087 -41,285 37.39%
-
Tax Rate - - - - - - - -
Total Cost 308,835 255,102 255,324 269,294 286,864 309,792 338,552 -5.95%
-
Net Worth 175,102 201,942 219,674 215,573 177,333 242,667 253,441 -21.90%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 175,102 201,942 219,674 215,573 177,333 242,667 253,441 -21.90%
NOSH 1,597,646 1,597,646 1,597,646 1,458,545 1,431,111 882,447 864,411 50.77%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -28.18% -40.74% -33.83% -31.80% -28.89% -11.66% -10.59% -
ROE -37.92% -34.84% -29.35% -29.29% -35.93% -18.17% -16.29% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.08 11.35 11.94 14.01 22.84 31.76 35.74 -43.83%
EPS -4.16 -4.40 -4.04 -4.33 -6.54 -5.05 -4.82 -9.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1096 0.1264 0.1375 0.1478 0.182 0.2778 0.2959 -48.51%
Adjusted Per Share Value based on latest NOSH - 1,458,545
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 29.89 22.49 23.67 25.35 27.61 34.42 37.98 -14.79%
EPS -8.24 -8.73 -8.00 -7.84 -7.91 -5.47 -5.12 37.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2173 0.2506 0.2726 0.2675 0.22 0.3011 0.3145 -21.89%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.04 0.04 0.045 0.045 0.065 0.09 0.11 -
P/RPS 0.27 0.35 0.38 0.32 0.28 0.28 0.31 -8.82%
P/EPS -0.96 -0.91 -1.12 -1.04 -0.99 -1.78 -2.28 -43.91%
EY -103.90 -110.10 -89.67 -96.21 -100.60 -56.08 -43.82 78.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.33 0.30 0.36 0.32 0.37 -1.81%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 30/05/22 28/02/22 30/11/21 30/09/21 31/05/21 26/02/21 -
Price 0.035 0.055 0.04 0.04 0.045 0.07 0.09 -
P/RPS 0.23 0.48 0.33 0.29 0.20 0.22 0.25 -5.42%
P/EPS -0.84 -1.25 -0.99 -0.92 -0.69 -1.39 -1.87 -41.43%
EY -118.75 -80.07 -100.88 -108.24 -145.31 -72.10 -53.56 70.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.44 0.29 0.27 0.25 0.25 0.30 4.40%

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