[BLDPLNT] YoY Quarter Result on 31-Mar-2021 [#4]

Announcement Date
23-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -33.54%
YoY- 113.58%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
Revenue 704,373 381,030 493,166 443,046 584,849 535,148 427,495 8.31%
PBT 14,346 23,375 8,327 -13,708 27,121 8,574 -15,582 -
Tax -7,115 -6,637 -570 8,786 -6,662 -6,222 4,509 -
NP 7,231 16,738 7,757 -4,922 20,459 2,352 -11,073 -
-
NP to SH 7,141 16,326 7,644 -4,702 20,415 2,180 -11,088 -
-
Tax Rate 49.60% 28.39% 6.85% - 24.56% 72.57% - -
Total Cost 697,142 364,292 485,409 447,968 564,390 532,796 438,568 7.69%
-
Net Worth 707,795 632,994 567,545 561,935 847,110 810,645 790,074 -1.74%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 707,795 632,994 567,545 561,935 847,110 810,645 790,074 -1.74%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 1.03% 4.39% 1.57% -1.11% 3.50% 0.44% -2.59% -
ROE 1.01% 2.58% 1.35% -0.84% 2.41% 0.27% -1.40% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
RPS 753.34 407.52 527.45 473.85 625.51 572.35 457.21 8.31%
EPS 7.64 17.46 8.17 -5.03 21.84 2.33 -11.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.57 6.77 6.07 6.01 9.06 8.67 8.45 -1.74%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
RPS 753.34 407.52 527.45 473.85 625.51 572.35 457.21 8.31%
EPS 7.64 17.46 8.17 -5.03 21.84 2.33 -11.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.57 6.77 6.07 6.01 9.06 8.67 8.45 -1.74%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 31/12/15 -
Price 9.42 8.25 5.00 6.72 8.34 8.50 9.20 -
P/RPS 1.25 2.02 0.95 1.42 1.33 1.49 2.01 -7.31%
P/EPS 123.34 47.25 61.16 -133.63 38.20 364.56 -77.58 -
EY 0.81 2.12 1.64 -0.75 2.62 0.27 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.22 0.82 1.12 0.92 0.98 1.09 2.08%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
Date 31/05/22 23/06/21 30/06/20 31/05/19 28/02/18 28/02/17 29/02/16 -
Price 9.55 0.00 6.00 6.55 8.21 8.53 9.20 -
P/RPS 1.27 0.00 1.14 1.38 1.31 1.49 2.01 -7.08%
P/EPS 125.04 0.00 73.39 -130.25 37.60 365.85 -77.58 -
EY 0.80 0.00 1.36 -0.77 2.66 0.27 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.00 0.99 1.09 0.91 0.98 1.09 2.34%

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