[BDB] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -91.75%
YoY- 107.15%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 38,315 31,456 29,908 46,221 39,685 47,021 63,867 -8.15%
PBT -7,522 -5,997 -2,941 550 -5,510 -10,622 382 -
Tax 0 0 -60 -132 -338 -150 -115 -
NP -7,522 -5,997 -3,001 418 -5,848 -10,772 267 -
-
NP to SH -7,522 -5,997 -3,001 418 -5,848 -10,769 279 -
-
Tax Rate - - - 24.00% - - 30.10% -
Total Cost 45,837 37,453 32,909 45,803 45,533 57,793 63,600 -5.31%
-
Net Worth 467,936 464,898 464,898 464,898 452,743 504,399 534,784 -2.19%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 467,936 464,898 464,898 464,898 452,743 504,399 534,784 -2.19%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -19.63% -19.06% -10.03% 0.90% -14.74% -22.91% 0.42% -
ROE -1.61% -1.29% -0.65% 0.09% -1.29% -2.14% 0.05% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 12.61 10.35 9.84 15.21 13.06 15.47 21.02 -8.16%
EPS -2.48 -1.97 -0.99 0.14 -1.92 -3.55 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.53 1.53 1.49 1.66 1.76 -2.19%
Adjusted Per Share Value based on latest NOSH - 303,854
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 12.38 10.16 9.66 14.93 12.82 15.19 20.63 -8.15%
EPS -2.43 -1.94 -0.97 0.14 -1.89 -3.48 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5113 1.5015 1.5015 1.5015 1.4623 1.6291 1.7273 -2.20%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.29 0.65 0.51 0.235 0.415 0.45 0.76 -
P/RPS 2.30 6.28 5.18 1.54 3.18 2.91 3.62 -7.27%
P/EPS -11.71 -32.93 -51.64 170.83 -21.56 -12.70 827.71 -
EY -8.54 -3.04 -1.94 0.59 -4.64 -7.88 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.42 0.33 0.15 0.28 0.27 0.43 -12.72%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 30/05/22 31/05/21 22/06/20 31/05/19 23/05/18 15/05/17 -
Price 0.29 0.32 0.42 0.275 0.36 0.47 0.72 -
P/RPS 2.30 3.09 4.27 1.81 2.76 3.04 3.43 -6.44%
P/EPS -11.71 -16.21 -42.53 199.90 -18.71 -13.26 784.14 -
EY -8.54 -6.17 -2.35 0.50 -5.35 -7.54 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.27 0.18 0.24 0.28 0.41 -12.02%

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