[BPURI] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 12,163 31,472 28,429 37,752 96,493 54,944 43,081 -57.06% QoQ % -61.35% 10.70% -24.70% -60.88% 75.62% 27.54% - Horiz. % 28.23% 73.05% 65.99% 87.63% 223.98% 127.54% 100.00%
PBT -60,906 -16,668 -20,912 -14,546 -19,658 -16,624 -12,188 193.16% QoQ % -265.41% 20.29% -43.76% 26.00% -18.25% -36.40% - Horiz. % 499.72% 136.76% 171.58% 119.35% 161.29% 136.40% 100.00%
Tax -397 -139 -943 -1,098 -7,515 -3,768 -537 -18.28% QoQ % -185.61% 85.26% 14.12% 85.39% -99.44% -601.68% - Horiz. % 73.93% 25.88% 175.61% 204.47% 1,399.44% 701.68% 100.00%
NP -61,303 -16,807 -21,855 -15,644 -27,173 -20,392 -12,725 186.07% QoQ % -264.75% 23.10% -39.70% 42.43% -33.25% -60.25% - Horiz. % 481.75% 132.08% 171.75% 122.94% 213.54% 160.25% 100.00%
NP to SH -60,467 -20,744 -22,108 -17,921 -26,339 -17,853 -14,187 163.58% QoQ % -191.49% 6.17% -23.36% 31.96% -47.53% -25.84% - Horiz. % 426.21% 146.22% 155.83% 126.32% 185.66% 125.84% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 73,466 48,279 50,284 53,396 123,666 75,336 55,806 20.18% QoQ % 52.17% -3.99% -5.83% -56.82% 64.15% 35.00% - Horiz. % 131.65% 86.51% 90.11% 95.68% 221.60% 135.00% 100.00%
Net Worth 99,925 121,916 113,966 149,379 175,102 201,942 219,674 -40.94% QoQ % -18.04% 6.98% -23.71% -14.69% -13.29% -8.07% - Horiz. % 45.49% 55.50% 51.88% 68.00% 79.71% 91.93% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 99,925 121,916 113,966 149,379 175,102 201,942 219,674 -40.94% QoQ % -18.04% 6.98% -23.71% -14.69% -13.29% -8.07% - Horiz. % 45.49% 55.50% 51.88% 68.00% 79.71% 91.93% 100.00%
NOSH 3,074,624 2,076,941 1,644,534 1,597,646 1,597,646 1,597,646 1,597,636 54.90% QoQ % 48.04% 26.29% 2.93% 0.00% 0.00% 0.00% - Horiz. % 192.45% 130.00% 102.94% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -504.01 % -53.40 % -76.88 % -41.44 % -28.16 % -37.11 % -29.54 % 566.21% QoQ % -843.84% 30.54% -85.52% -47.16% 24.12% -25.63% - Horiz. % 1,706.19% 180.77% 260.26% 140.28% 95.33% 125.63% 100.00%
ROE -60.51 % -17.01 % -19.40 % -12.00 % -15.04 % -8.84 % -6.46 % 346.18% QoQ % -255.73% 12.32% -61.67% 20.21% -70.14% -36.84% - Horiz. % 936.69% 263.31% 300.31% 185.76% 232.82% 136.84% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.40 1.52 1.73 2.36 6.04 3.44 2.70 -72.10% QoQ % -73.68% -12.14% -26.69% -60.93% 75.58% 27.41% - Horiz. % 14.81% 56.30% 64.07% 87.41% 223.70% 127.41% 100.00%
EPS -1.97 -1.00 -1.34 -1.12 -1.65 -1.12 -0.89 70.09% QoQ % -97.00% 25.37% -19.64% 32.12% -47.32% -25.84% - Horiz. % 221.35% 112.36% 150.56% 125.84% 185.39% 125.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0325 0.0587 0.0693 0.0935 0.1096 0.1264 0.1375 -61.87% QoQ % -44.63% -15.30% -25.88% -14.69% -13.29% -8.07% - Horiz. % 23.64% 42.69% 50.40% 68.00% 79.71% 91.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,374,190 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.36 0.93 0.84 1.12 2.86 1.63 1.28 -57.17% QoQ % -61.29% 10.71% -25.00% -60.84% 75.46% 27.34% - Horiz. % 28.13% 72.66% 65.62% 87.50% 223.44% 127.34% 100.00%
EPS -1.79 -0.61 -0.66 -0.53 -0.78 -0.53 -0.42 163.57% QoQ % -193.44% 7.58% -24.53% 32.05% -47.17% -26.19% - Horiz. % 426.19% 145.24% 157.14% 126.19% 185.71% 126.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0296 0.0361 0.0338 0.0443 0.0519 0.0598 0.0651 -40.96% QoQ % -18.01% 6.80% -23.70% -14.64% -13.21% -8.14% - Horiz. % 45.47% 55.45% 51.92% 68.05% 79.72% 91.86% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0400 0.0350 0.0400 0.0350 0.0400 0.0400 0.0450 -
P/RPS 10.11 2.31 2.31 1.48 0.66 1.16 1.67 233.26% QoQ % 337.66% 0.00% 56.08% 124.24% -43.10% -30.54% - Horiz. % 605.39% 138.32% 138.32% 88.62% 39.52% 69.46% 100.00%
P/EPS -2.03 -3.50 -2.98 -3.12 -2.43 -3.58 -5.07 -45.77% QoQ % 42.00% -17.45% 4.49% -28.40% 32.12% 29.39% - Horiz. % 40.04% 69.03% 58.78% 61.54% 47.93% 70.61% 100.00%
EY -49.17 -28.54 -33.61 -32.05 -41.22 -27.94 -19.73 84.12% QoQ % -72.28% 15.08% -4.87% 22.25% -47.53% -41.61% - Horiz. % 249.21% 144.65% 170.35% 162.44% 208.92% 141.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.23 0.60 0.58 0.37 0.36 0.32 0.33 140.98% QoQ % 105.00% 3.45% 56.76% 2.78% 12.50% -3.03% - Horiz. % 372.73% 181.82% 175.76% 112.12% 109.09% 96.97% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 27/02/23 29/11/22 30/08/22 30/05/22 28/02/22 -
Price 0.0400 0.0400 0.0450 0.0350 0.0350 0.0550 0.0400 -
P/RPS 10.11 2.64 2.60 1.48 0.58 1.60 1.48 261.29% QoQ % 282.95% 1.54% 75.68% 155.17% -63.75% 8.11% - Horiz. % 683.11% 178.38% 175.68% 100.00% 39.19% 108.11% 100.00%
P/EPS -2.03 -4.00 -3.35 -3.12 -2.12 -4.92 -4.50 -41.27% QoQ % 49.25% -19.40% -7.37% -47.17% 56.91% -9.33% - Horiz. % 45.11% 88.89% 74.44% 69.33% 47.11% 109.33% 100.00%
EY -49.17 -24.97 -29.87 -32.05 -47.10 -20.32 -22.20 70.16% QoQ % -96.92% 16.40% 6.80% 31.95% -131.79% 8.47% - Horiz. % 221.49% 112.48% 134.55% 144.37% 212.16% 91.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.23 0.68 0.65 0.37 0.32 0.44 0.29 162.72% QoQ % 80.88% 4.62% 75.68% 15.63% -27.27% 51.72% - Horiz. % 424.14% 234.48% 224.14% 127.59% 110.34% 151.72% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BPHB interim report 30-9-2022.pdf 
