[BPURI] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -2.09%
YoY- -56.15%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Revenue 130,631 217,618 190,788 306,142 487,669 709,860 1,015,234 -27.03%
PBT -100,583 -71,740 -62,066 -20,986 34,321 33,119 20,198 -
Tax -3,062 -13,324 -2,470 -11,424 -11,372 -13,737 -11,495 -18.39%
NP -103,645 -85,064 -64,536 -32,410 22,949 19,382 8,703 -
-
NP to SH -109,935 -84,221 -64,468 -41,285 595 520 145 -
-
Tax Rate - - - - 33.13% 41.48% 56.91% -
Total Cost 234,276 302,682 255,324 338,552 464,720 690,478 1,006,531 -20.07%
-
Net Worth 73,803 113,966 219,674 253,441 145,109 224,315 229,788 -16.01%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Net Worth 73,803 113,966 219,674 253,441 145,109 224,315 229,788 -16.01%
NOSH 3,371,745 2,076,941 1,597,646 864,411 764,079 382,039 267,160 47.64%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
NP Margin -79.34% -39.09% -33.83% -10.59% 4.71% 2.73% 0.86% -
ROE -148.96% -73.90% -29.35% -16.29% 0.41% 0.23% 0.06% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 3.88 13.23 11.94 35.74 126.26 215.00 386.54 -50.69%
EPS -3.26 -5.12 -4.04 -4.82 0.15 0.16 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0219 0.0693 0.1375 0.2959 0.3757 0.6794 0.8749 -43.26%
Adjusted Per Share Value based on latest NOSH - 1,597,646
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 16.21 27.00 23.67 37.98 60.51 88.07 125.96 -27.02%
EPS -13.64 -10.45 -8.00 -5.12 0.07 0.06 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0916 0.1414 0.2726 0.3145 0.18 0.2783 0.2851 -16.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 -
Price 0.085 0.04 0.045 0.11 0.085 0.21 0.405 -
P/RPS 2.19 0.30 0.38 0.31 0.07 0.10 0.10 60.69%
P/EPS -2.61 -0.78 -1.12 -2.28 55.18 133.34 733.60 -
EY -38.38 -128.03 -89.67 -43.82 1.81 0.75 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 0.58 0.33 0.37 0.23 0.31 0.46 38.77%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 28/02/24 27/02/23 28/02/22 26/02/21 28/02/20 28/02/19 29/08/17 -
Price 0.075 0.045 0.04 0.09 0.08 0.19 0.345 -
P/RPS 1.93 0.34 0.33 0.25 0.06 0.09 0.09 60.17%
P/EPS -2.30 -0.88 -0.99 -1.87 51.93 120.64 624.92 -
EY -43.50 -113.81 -100.88 -53.56 1.93 0.83 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 0.65 0.29 0.30 0.21 0.28 0.39 39.61%

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