[BPURI] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 85.65%
YoY- -31.17%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 223,386 196,345 188,237 206,053 212,974 203,867 134,511 8.81%
PBT 3,173 4,536 2,923 5,952 4,747 3,275 2,502 4.03%
Tax -965 -1,631 -1,255 -3,364 -987 -601 -1,309 -4.95%
NP 2,208 2,905 1,668 2,588 3,760 2,674 1,193 10.79%
-
NP to SH 2,229 2,548 1,668 2,588 3,760 2,674 1,193 10.97%
-
Tax Rate 30.41% 35.96% 42.94% 56.52% 20.79% 18.35% 52.32% -
Total Cost 221,178 193,440 186,569 203,465 209,214 201,193 133,318 8.79%
-
Net Worth 67,526 65,673 59,446 17,756 12,528 5,675 1,813 82.69%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,621 2,426 - - - - - -
Div Payout % 72.73% 95.24% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 67,526 65,673 59,446 17,756 12,528 5,675 1,813 82.69%
NOSH 81,054 80,888 80,192 40,000 40,000 39,970 40,033 12.46%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.99% 1.48% 0.89% 1.26% 1.77% 1.31% 0.89% -
ROE 3.30% 3.88% 2.81% 14.58% 30.01% 47.11% 65.78% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 275.60 242.73 234.73 515.13 532.44 510.05 336.00 -3.24%
EPS 2.75 3.15 2.08 6.47 9.40 6.69 2.98 -1.32%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8331 0.8119 0.7413 0.4439 0.3132 0.142 0.0453 62.43%
Adjusted Per Share Value based on latest NOSH - 39,933
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 27.72 24.36 23.36 25.57 26.42 25.29 16.69 8.81%
EPS 0.28 0.32 0.21 0.32 0.47 0.33 0.15 10.95%
DPS 0.20 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0838 0.0815 0.0738 0.022 0.0155 0.007 0.0023 82.02%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.68 0.97 1.23 1.19 1.72 0.80 1.28 -
P/RPS 0.25 0.40 0.52 0.23 0.32 0.16 0.38 -6.73%
P/EPS 24.73 30.79 59.13 18.39 18.30 11.96 42.95 -8.78%
EY 4.04 3.25 1.69 5.44 5.47 8.36 2.33 9.60%
DY 2.94 3.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.19 1.66 2.68 5.49 5.63 28.26 -44.55%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 19/08/04 29/08/03 28/08/02 29/08/01 28/08/00 -
Price 0.69 0.90 1.23 1.26 1.58 0.90 1.23 -
P/RPS 0.25 0.37 0.52 0.24 0.30 0.18 0.37 -6.32%
P/EPS 25.09 28.57 59.13 19.47 16.81 13.45 41.28 -7.95%
EY 3.99 3.50 1.69 5.13 5.95 7.43 2.42 8.68%
DY 2.90 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.11 1.66 2.84 5.04 6.34 27.15 -44.06%

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