[BPURI] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -11.94%
YoY- -4.52%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 399,368 355,752 434,916 349,704 344,764 344,344 279,404 6.13%
PBT 6,472 8,584 8,288 10,892 6,240 5,660 4,184 7.53%
Tax -2,472 -3,576 -5,020 -5,316 -400 -2,212 -920 17.89%
NP 4,000 5,008 3,268 5,576 5,840 3,448 3,264 3.44%
-
NP to SH 4,260 5,008 3,268 5,576 5,840 3,448 3,264 4.53%
-
Tax Rate 38.20% 41.66% 60.57% 48.81% 6.41% 39.08% 21.99% -
Total Cost 395,368 350,744 431,648 344,128 338,924 340,896 276,140 6.16%
-
Net Worth 66,054 64,272 58,407 16,540 10,227 3,859 1,436 89.23%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 66,054 64,272 58,407 16,540 10,227 3,859 1,436 89.23%
NOSH 80,681 80,774 80,098 39,942 39,999 39,907 40,000 12.39%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.00% 1.41% 0.75% 1.59% 1.69% 1.00% 1.17% -
ROE 6.45% 7.79% 5.60% 33.71% 57.10% 89.35% 227.30% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 494.99 440.43 542.98 875.51 861.91 862.86 698.51 -5.57%
EPS 5.28 6.20 4.08 13.96 14.60 8.64 8.16 -6.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8187 0.7957 0.7292 0.4141 0.2557 0.0967 0.0359 68.35%
Adjusted Per Share Value based on latest NOSH - 39,942
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 49.55 44.14 53.96 43.39 42.78 42.72 34.67 6.12%
EPS 0.53 0.62 0.41 0.69 0.72 0.43 0.40 4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.0797 0.0725 0.0205 0.0127 0.0048 0.0018 88.92%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.74 1.13 1.46 1.01 1.49 0.82 1.78 -
P/RPS 0.15 0.26 0.27 0.12 0.17 0.10 0.25 -8.15%
P/EPS 14.02 18.23 35.78 7.23 10.21 9.49 21.81 -7.09%
EY 7.14 5.49 2.79 13.82 9.80 10.54 4.58 7.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.42 2.00 2.44 5.83 8.48 49.58 -48.71%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 26/05/05 27/05/04 29/05/03 22/05/02 25/05/01 30/05/00 -
Price 0.67 1.00 1.35 1.02 1.71 0.83 1.63 -
P/RPS 0.14 0.23 0.25 0.12 0.20 0.10 0.23 -7.93%
P/EPS 12.69 16.13 33.09 7.31 11.71 9.61 19.98 -7.28%
EY 7.88 6.20 3.02 13.69 8.54 10.41 5.01 7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.26 1.85 2.46 6.69 8.58 45.40 -48.76%

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