[BDB] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -99.18%
YoY- -87.97%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 46,221 39,685 47,021 63,867 46,683 36,735 67,611 -6.13%
PBT 550 -5,510 -10,622 382 3,308 5,104 7,085 -34.66%
Tax -132 -338 -150 -115 -992 -1,435 -1,909 -35.90%
NP 418 -5,848 -10,772 267 2,316 3,669 5,176 -34.22%
-
NP to SH 418 -5,848 -10,769 279 2,319 3,668 5,177 -34.23%
-
Tax Rate 24.00% - - 30.10% 29.99% 28.12% 26.94% -
Total Cost 45,803 45,533 57,793 63,600 44,367 33,066 62,435 -5.02%
-
Net Worth 464,898 452,743 504,399 534,784 509,569 430,591 270,136 9.46%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 464,898 452,743 504,399 534,784 509,569 430,591 270,136 9.46%
NOSH 303,854 303,854 303,854 303,854 305,131 265,797 72,812 26.85%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 0.90% -14.74% -22.91% 0.42% 4.96% 9.99% 7.66% -
ROE 0.09% -1.29% -2.14% 0.05% 0.46% 0.85% 1.92% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 15.21 13.06 15.47 21.02 15.30 13.82 92.86 -26.01%
EPS 0.14 -1.92 -3.55 0.09 0.76 1.38 7.11 -48.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.49 1.66 1.76 1.67 1.62 3.71 -13.71%
Adjusted Per Share Value based on latest NOSH - 303,854
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 14.93 12.82 15.19 20.63 15.08 11.86 21.84 -6.13%
EPS 0.14 -1.89 -3.48 0.09 0.75 1.18 1.67 -33.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5015 1.4623 1.6291 1.7273 1.6458 1.3907 0.8725 9.46%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.235 0.415 0.45 0.76 0.74 0.955 1.80 -
P/RPS 1.54 3.18 2.91 3.62 4.84 6.91 1.94 -3.77%
P/EPS 170.83 -21.56 -12.70 827.71 97.37 69.20 25.32 37.42%
EY 0.59 -4.64 -7.88 0.12 1.03 1.45 3.95 -27.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.28 0.27 0.43 0.44 0.59 0.49 -17.89%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/06/20 31/05/19 23/05/18 15/05/17 25/04/16 26/05/15 19/05/14 -
Price 0.275 0.36 0.47 0.72 0.68 0.875 1.85 -
P/RPS 1.81 2.76 3.04 3.43 4.44 6.33 1.99 -1.56%
P/EPS 199.90 -18.71 -13.26 784.14 89.47 63.41 26.02 40.42%
EY 0.50 -5.35 -7.54 0.13 1.12 1.58 3.84 -28.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.24 0.28 0.41 0.41 0.54 0.50 -15.64%

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