[BPURI] YoY TTM Result on 31-Mar-2020 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
18-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -1481.85%
YoY- -1159.11%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
Revenue 194,146 181,261 277,438 480,552 643,581 988,456 1,267,675 -25.06%
PBT -71,784 -69,324 -21,806 16,072 36,566 22,382 43,309 -
Tax -9,695 -4,517 -10,548 -12,418 -13,204 -10,764 -17,846 -8.95%
NP -81,479 -73,841 -32,354 3,654 23,362 11,618 25,463 -
-
NP to SH -87,112 -70,358 -44,087 -8,222 -653 1,867 -102 182.42%
-
Tax Rate - - - 77.26% 36.11% 48.09% 41.21% -
Total Cost 275,625 255,102 309,792 476,898 620,219 976,838 1,242,212 -20.67%
-
Net Worth 121,916 201,942 242,667 275,679 259,443 236,971 215,294 -8.37%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
Net Worth 121,916 201,942 242,667 275,679 259,443 236,971 215,294 -8.37%
NOSH 3,369,713 1,597,646 882,447 764,079 382,039 267,160 234,526 50.66%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
NP Margin -41.97% -40.74% -11.66% 0.76% 3.63% 1.18% 2.01% -
ROE -71.45% -34.84% -18.17% -2.98% -0.25% 0.79% -0.05% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
RPS 9.35 11.35 31.76 62.89 168.46 369.99 540.53 -46.42%
EPS -4.19 -4.40 -5.05 -1.08 -0.17 0.70 -0.04 104.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0587 0.1264 0.2778 0.3608 0.6791 0.887 0.918 -34.48%
Adjusted Per Share Value based on latest NOSH - 764,079
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
RPS 28.77 26.86 41.11 71.21 95.37 146.47 187.85 -25.06%
EPS -12.91 -10.43 -6.53 -1.22 -0.10 0.28 -0.02 170.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1807 0.2992 0.3596 0.4085 0.3845 0.3512 0.319 -8.37%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/09/17 30/09/16 -
Price 0.035 0.04 0.09 0.045 0.185 0.355 0.415 -
P/RPS 0.37 0.35 0.28 0.07 0.11 0.10 0.08 26.56%
P/EPS -0.83 -0.91 -1.78 -4.18 -108.23 50.80 -954.20 -66.17%
EY -119.84 -110.10 -56.08 -23.91 -0.92 1.97 -0.10 197.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.32 0.32 0.12 0.27 0.40 0.45 4.52%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
Date 31/05/23 30/05/22 31/05/21 18/06/20 30/05/19 30/11/17 30/11/16 -
Price 0.04 0.055 0.07 0.06 0.18 0.35 0.405 -
P/RPS 0.43 0.48 0.22 0.10 0.11 0.09 0.07 32.20%
P/EPS -0.95 -1.25 -1.39 -5.58 -105.31 50.08 -931.21 -65.33%
EY -104.86 -80.07 -72.10 -17.93 -0.95 2.00 -0.11 187.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.44 0.25 0.17 0.27 0.39 0.44 6.92%

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