[BLDPLNT] YoY Quarter Result on 31-Mar-2020 [#4]

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -43.58%
YoY- 262.57%
Quarter Report
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 381,030 493,166 443,046 584,849 535,148 427,495 427,413 -1.82%
PBT 23,375 8,327 -13,708 27,121 8,574 -15,582 18,302 3.99%
Tax -6,637 -570 8,786 -6,662 -6,222 4,509 -3,410 11.23%
NP 16,738 7,757 -4,922 20,459 2,352 -11,073 14,892 1.88%
-
NP to SH 16,326 7,644 -4,702 20,415 2,180 -11,088 15,280 1.06%
-
Tax Rate 28.39% 6.85% - 24.56% 72.57% - 18.63% -
Total Cost 364,292 485,409 447,968 564,390 532,796 438,568 412,521 -1.96%
-
Net Worth 632,994 567,545 561,935 847,110 810,645 790,074 800,360 -3.68%
Dividend
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 632,994 567,545 561,935 847,110 810,645 790,074 800,360 -3.68%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.39% 1.57% -1.11% 3.50% 0.44% -2.59% 3.48% -
ROE 2.58% 1.35% -0.84% 2.41% 0.27% -1.40% 1.91% -
Per Share
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 407.52 527.45 473.85 625.51 572.35 457.21 457.13 -1.82%
EPS 17.46 8.17 -5.03 21.84 2.33 -11.86 16.34 1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.77 6.07 6.01 9.06 8.67 8.45 8.56 -3.68%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 407.52 527.45 473.85 625.51 572.35 457.21 457.13 -1.82%
EPS 17.46 8.17 -5.03 21.84 2.33 -11.86 16.34 1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.77 6.07 6.01 9.06 8.67 8.45 8.56 -3.68%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 8.25 5.00 6.72 8.34 8.50 9.20 7.65 -
P/RPS 2.02 0.95 1.42 1.33 1.49 2.01 1.67 3.09%
P/EPS 47.25 61.16 -133.63 38.20 364.56 -77.58 46.81 0.14%
EY 2.12 1.64 -0.75 2.62 0.27 -1.29 2.14 -0.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.82 1.12 0.92 0.98 1.09 0.89 5.17%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/06/21 30/06/20 31/05/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.00 6.00 6.55 8.21 8.53 9.20 8.00 -
P/RPS 0.00 1.14 1.38 1.31 1.49 2.01 1.75 -
P/EPS 0.00 73.39 -130.25 37.60 365.85 -77.58 48.95 -
EY 0.00 1.36 -0.77 2.66 0.27 -1.29 2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.99 1.09 0.91 0.98 1.09 0.93 -

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