[BPURI] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -14.35%
YoY- -48.09%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 123,544 107,407 79,508 118,627 126,783 117,781 64,660 11.38%
PBT 1,555 2,390 851 3,229 3,187 1,860 1,456 1.10%
Tax -347 -857 0 -2,035 -887 -48 -1,079 -17.22%
NP 1,208 1,533 851 1,194 2,300 1,812 377 21.40%
-
NP to SH 1,164 1,296 851 1,194 2,300 1,812 377 20.66%
-
Tax Rate 22.32% 35.86% 0.00% 63.02% 27.83% 2.58% 74.11% -
Total Cost 122,336 105,874 78,657 117,433 124,483 115,969 64,283 11.31%
-
Net Worth 67,342 65,763 59,513 17,726 12,527 5,679 1,816 82.56%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,616 2,429 - - - - - -
Div Payout % 138.89% 187.50% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 67,342 65,763 59,513 17,726 12,527 5,679 1,816 82.56%
NOSH 80,833 80,999 80,283 39,933 40,000 39,999 40,106 12.38%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.98% 1.43% 1.07% 1.01% 1.81% 1.54% 0.58% -
ROE 1.73% 1.97% 1.43% 6.74% 18.36% 31.90% 20.75% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 152.84 132.60 99.03 297.06 316.96 294.45 161.22 -0.88%
EPS 1.44 1.60 1.06 2.99 5.75 4.53 0.94 7.36%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8331 0.8119 0.7413 0.4439 0.3132 0.142 0.0453 62.43%
Adjusted Per Share Value based on latest NOSH - 39,933
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 15.33 13.33 9.86 14.72 15.73 14.61 8.02 11.39%
EPS 0.14 0.16 0.11 0.15 0.29 0.22 0.05 18.71%
DPS 0.20 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0836 0.0816 0.0738 0.022 0.0155 0.007 0.0023 81.95%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.68 0.97 1.23 1.19 1.72 0.80 1.28 -
P/RPS 0.44 0.73 1.24 0.40 0.54 0.27 0.79 -9.28%
P/EPS 47.22 60.63 116.04 39.80 29.91 17.66 136.17 -16.17%
EY 2.12 1.65 0.86 2.51 3.34 5.66 0.73 19.43%
DY 2.94 3.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.19 1.66 2.68 5.49 5.63 28.26 -44.55%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 19/08/04 29/08/03 28/08/02 29/08/01 28/08/00 -
Price 0.69 0.90 1.23 1.26 1.58 0.90 1.23 -
P/RPS 0.45 0.68 1.24 0.42 0.50 0.31 0.76 -8.36%
P/EPS 47.92 56.25 116.04 42.14 27.48 19.87 130.85 -15.40%
EY 2.09 1.78 0.86 2.37 3.64 5.03 0.76 18.35%
DY 2.90 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.11 1.66 2.84 5.04 6.34 27.15 -44.06%

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