[BLDPLNT] YoY Quarter Result on 30-Jun-2020 [#1]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -42.24%
YoY- 125.11%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 540,488 396,518 338,812 394,202 468,374 326,198 303,665 9.65%
PBT 23,644 6,252 -22,139 -1,399 5,035 13,588 1,235 60.31%
Tax -6,842 -1,714 4,433 -118 -1,955 -3,385 -1,085 34.23%
NP 16,802 4,538 -17,706 -1,517 3,080 10,203 150 112.63%
-
NP to SH 16,212 4,415 -17,580 -1,542 2,678 10,009 143 113.04%
-
Tax Rate 28.94% 27.42% - - 38.83% 24.91% 87.85% -
Total Cost 523,686 391,980 356,518 395,719 465,294 315,995 303,515 9.11%
-
Net Worth 649,824 572,219 545,104 603,074 748,000 800,360 800,360 -3.27%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 649,824 572,219 545,104 603,074 748,000 800,360 800,360 -3.27%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.11% 1.14% -5.23% -0.38% 0.66% 3.13% 0.05% -
ROE 2.49% 0.77% -3.23% -0.26% 0.36% 1.25% 0.02% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 578.06 424.08 362.37 421.61 500.93 348.87 324.78 9.65%
EPS 17.34 4.72 -18.80 -1.65 2.86 10.70 0.15 113.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.95 6.12 5.83 6.45 8.00 8.56 8.56 -3.27%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 578.06 424.08 362.37 421.61 500.93 348.87 324.78 9.65%
EPS 17.34 4.72 -18.80 -1.65 2.86 10.70 0.15 113.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.95 6.12 5.83 6.45 8.00 8.56 8.56 -3.27%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 31/03/17 31/03/16 31/03/15 -
Price 9.00 6.00 6.55 8.00 8.53 8.70 8.20 -
P/RPS 1.56 1.41 1.81 1.90 1.70 2.49 2.52 -7.38%
P/EPS 51.91 127.07 -34.84 -485.08 297.82 81.27 5,361.54 -52.35%
EY 1.93 0.79 -2.87 -0.21 0.34 1.23 0.02 107.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.98 1.12 1.24 1.07 1.02 0.96 4.83%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/09/21 28/08/20 30/08/19 30/08/18 30/05/17 30/05/16 28/05/15 -
Price 9.21 7.00 6.63 7.30 8.42 8.75 8.05 -
P/RPS 1.59 1.65 1.83 1.73 1.68 2.51 2.48 -6.86%
P/EPS 53.12 148.24 -35.26 -442.64 293.98 81.74 5,263.46 -52.03%
EY 1.88 0.67 -2.84 -0.23 0.34 1.22 0.02 106.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.14 1.14 1.13 1.05 1.02 0.94 5.70%

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