[BPURI] YoY TTM 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- -17.65%
YoY- -24.67%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 491,809 417,295 413,748 451,326 467,820 389,607 299,296 8.62%
PBT 3,554 7,062 7,255 12,768 10,708 6,511 1,667 13.44%
Tax -996 -1,210 -4,067 -7,607 -3,857 -2,645 1,813 -
NP 2,558 5,852 3,188 5,161 6,851 3,866 3,480 -4.99%
-
NP to SH 3,735 5,615 3,188 5,161 6,851 3,866 -520 -
-
Tax Rate 28.02% 17.13% 56.06% 59.58% 36.02% 40.62% -108.76% -
Total Cost 489,251 411,443 410,560 446,165 460,969 385,741 295,816 8.74%
-
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 3,183 2,429 - - - - - -
Div Payout % 85.23% 43.28% - - - - - -
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 0.52% 1.40% 0.77% 1.14% 1.46% 0.99% 1.16% -
ROE 5.55% 8.54% 5.36% 29.11% 54.69% 68.06% -28.62% -
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 608.42 515.18 515.36 1,130.21 1,169.55 974.02 746.26 -3.34%
EPS 4.62 6.93 3.97 12.92 17.13 9.67 -1.30 -
DPS 3.94 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 61.02 51.78 51.34 56.00 58.04 48.34 37.13 8.62%
EPS 0.46 0.70 0.40 0.64 0.85 0.48 -0.06 -
DPS 0.39 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 0.11 0.19 0.24 0.11 0.15 0.08 0.17 -6.99%
P/EPS 14.72 13.99 30.97 9.21 10.04 8.28 -98.72 -
EY 6.80 7.15 3.23 10.86 9.96 12.08 -1.01 -
DY 5.79 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 0.11 0.17 0.24 0.11 0.14 0.09 0.16 -6.05%
P/EPS 14.93 12.98 30.97 9.75 9.22 9.31 -94.87 -
EY 6.70 7.70 3.23 10.26 10.84 10.74 -1.05 -
DY 5.71 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