[BDB] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
02-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 55.2%
YoY- -83.4%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 24,104 47,256 52,981 78,947 68,810 56,880 60,026 -14.09%
PBT -6,449 -4,466 -9,053 556 3,619 3,414 8,638 -
Tax -271 -397 -404 -128 -1,018 -951 -2,800 -32.21%
NP -6,720 -4,863 -9,457 428 2,601 2,463 5,838 -
-
NP to SH -6,720 -4,863 -9,445 433 2,609 2,467 5,840 -
-
Tax Rate - - - 23.02% 28.13% 27.86% 32.41% -
Total Cost 30,824 52,119 62,438 78,519 66,209 54,417 54,188 -8.96%
-
Net Worth 455,782 446,666 495,283 522,630 497,530 496,445 270,882 9.05%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 455,782 446,666 495,283 522,630 497,530 496,445 270,882 9.05%
NOSH 303,854 303,854 303,854 303,854 303,372 304,567 72,817 26.85%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -27.88% -10.29% -17.85% 0.54% 3.78% 4.33% 9.73% -
ROE -1.47% -1.09% -1.91% 0.08% 0.52% 0.50% 2.16% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.93 15.55 17.44 25.98 22.68 18.68 82.43 -32.28%
EPS -2.21 -1.60 -3.11 0.14 0.86 0.81 8.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.63 1.72 1.64 1.63 3.72 -14.03%
Adjusted Per Share Value based on latest NOSH - 303,854
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.79 15.26 17.11 25.50 22.22 18.37 19.39 -14.08%
EPS -2.17 -1.57 -3.05 0.14 0.84 0.80 1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4721 1.4427 1.5997 1.688 1.6069 1.6034 0.8749 9.05%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.265 0.39 0.46 0.675 0.66 0.82 2.07 -
P/RPS 3.34 2.51 2.64 2.60 2.91 4.39 2.51 4.87%
P/EPS -11.98 -24.37 -14.80 473.68 76.74 101.23 25.81 -
EY -8.35 -4.10 -6.76 0.21 1.30 0.99 3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.27 0.28 0.39 0.40 0.50 0.56 -17.22%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 29/08/19 21/08/18 02/08/17 08/08/16 27/08/15 15/08/14 -
Price 0.295 0.365 0.44 0.65 0.65 0.62 2.45 -
P/RPS 3.72 2.35 2.52 2.50 2.87 3.32 2.97 3.82%
P/EPS -13.34 -22.81 -14.16 456.13 75.58 76.54 30.55 -
EY -7.50 -4.38 -7.06 0.22 1.32 1.31 3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.27 0.38 0.40 0.38 0.66 -18.02%

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