[BPURI] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -6.79%
YoY- -436.21%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 190,788 204,325 222,564 277,438 306,142 377,306 402,191 -39.09%
PBT -62,066 -64,306 -62,452 -21,806 -20,986 -8 11,740 -
Tax -2,470 -663 -1,848 -10,548 -11,424 -13,983 -14,678 -69.42%
NP -64,536 -64,969 -64,300 -32,354 -32,410 -13,991 -2,938 679.93%
-
NP to SH -64,468 -63,149 -63,715 -44,087 -41,285 -28,265 -19,214 123.62%
-
Tax Rate - - - - - - 125.03% -
Total Cost 255,324 269,294 286,864 309,792 338,552 391,297 405,129 -26.43%
-
Net Worth 219,674 215,573 177,333 242,667 253,441 251,374 270,484 -12.91%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 219,674 215,573 177,333 242,667 253,441 251,374 270,484 -12.91%
NOSH 1,597,646 1,458,545 1,431,111 882,447 864,411 853,867 764,079 63.29%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -33.83% -31.80% -28.89% -11.66% -10.59% -3.71% -0.73% -
ROE -29.35% -29.29% -35.93% -18.17% -16.29% -11.24% -7.10% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.94 14.01 22.84 31.76 35.74 47.06 52.64 -62.70%
EPS -4.04 -4.33 -6.54 -5.05 -4.82 -3.53 -2.51 37.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1375 0.1478 0.182 0.2778 0.2959 0.3135 0.354 -46.67%
Adjusted Per Share Value based on latest NOSH - 882,447
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.67 25.35 27.61 34.42 37.98 46.81 49.90 -39.09%
EPS -8.00 -7.84 -7.91 -5.47 -5.12 -3.51 -2.38 123.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2726 0.2675 0.22 0.3011 0.3145 0.3119 0.3356 -12.91%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.045 0.045 0.065 0.09 0.11 0.08 0.065 -
P/RPS 0.38 0.32 0.28 0.28 0.31 0.17 0.12 115.19%
P/EPS -1.12 -1.04 -0.99 -1.78 -2.28 -2.27 -2.58 -42.58%
EY -89.67 -96.21 -100.60 -56.08 -43.82 -44.06 -38.69 74.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.36 0.32 0.37 0.26 0.18 49.62%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/09/21 31/05/21 26/02/21 26/11/20 28/08/20 -
Price 0.04 0.04 0.045 0.07 0.09 0.09 0.095 -
P/RPS 0.33 0.29 0.20 0.22 0.25 0.19 0.18 49.62%
P/EPS -0.99 -0.92 -0.69 -1.39 -1.87 -2.55 -3.78 -58.96%
EY -100.88 -108.24 -145.31 -72.10 -53.56 -39.17 -26.47 143.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.25 0.25 0.30 0.29 0.27 4.86%

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