[BINTAI] QoQ Annualized Quarter Result on 2014-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 473,866 419,974 356,244 265,832 398,802 424,785 472,708 0.16% QoQ % 12.83% 17.89% 34.01% -33.34% -6.12% -10.14% - Horiz. % 100.24% 88.84% 75.36% 56.24% 84.37% 89.86% 100.00%
PBT 5,609 -9,888 -23,726 -22,688 6,041 4,116 1,988 99.80% QoQ % 156.73% 58.32% -4.58% -475.57% 46.77% 107.04% - Horiz. % 282.14% -497.38% -1,193.46% -1,141.25% 303.87% 207.04% 100.00%
Tax 2,444 3,188 0 0 -3,271 -1,462 -1,736 - QoQ % -23.34% 0.00% 0.00% 0.00% -123.63% 15.74% - Horiz. % -140.78% -183.64% -0.00% -0.00% 188.42% 84.26% 100.00%
NP 8,053 -6,700 -23,726 -22,688 2,770 2,653 252 909.15% QoQ % 220.19% 71.76% -4.58% -919.06% 4.40% 952.91% - Horiz. % 3,195.63% -2,658.73% -9,415.08% -9,003.17% 1,099.21% 1,052.91% 100.00%
NP to SH 6,039 -4,998 -19,672 -19,048 -1,506 301 -1,622 - QoQ % 220.81% 74.59% -3.28% -1,164.81% -599.78% 118.58% - Horiz. % -372.32% 308.18% 1,212.82% 1,174.35% 92.85% -18.58% 100.00%
Tax Rate -43.57 % - % - % - % 54.15 % 35.54 % 87.32 % - QoQ % 0.00% 0.00% 0.00% 0.00% 52.36% -59.30% - Horiz. % -49.90% 0.00% 0.00% 0.00% 62.01% 40.70% 100.00%
Total Cost 465,813 426,674 379,970 288,520 396,032 422,132 472,456 -0.94% QoQ % 9.17% 12.29% 31.70% -27.15% -6.18% -10.65% - Horiz. % 98.59% 90.31% 80.42% 61.07% 83.82% 89.35% 100.00%
Net Worth 62,184 55,012 47,905 53,024 58,001 60,609 62,852 -0.71% QoQ % 13.04% 14.83% -9.65% -8.58% -4.30% -3.57% - Horiz. % 98.94% 87.53% 76.22% 84.36% 92.28% 96.43% 100.00%
Dividend 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 62,184 55,012 47,905 53,024 58,001 60,609 62,852 -0.71% QoQ % 13.04% 14.83% -9.65% -8.58% -4.30% -3.57% - Horiz. % 98.94% 87.53% 76.22% 84.36% 92.28% 96.43% 100.00%
NOSH 101,942 101,874 101,927 101,970 101,756 102,727 101,374 0.37% QoQ % 0.07% -0.05% -0.04% 0.21% -0.94% 1.33% - Horiz. % 100.56% 100.49% 100.54% 100.59% 100.38% 101.33% 100.00%
Ratio Analysis 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.70 % -1.60 % -6.66 % -8.53 % 0.69 % 0.62 % 0.05 % 951.77% QoQ % 206.25% 75.98% 21.92% -1,336.23% 11.29% 1,140.00% - Horiz. % 3,400.00% -3,200.00% -13,320.00% -17,060.00% 1,380.00% 1,240.00% 100.00%
ROE 9.71 % -9.09 % -41.06 % -35.92 % -2.60 % 0.50 % -2.58 % - QoQ % 206.82% 77.86% -14.31% -1,281.54% -620.00% 119.38% - Horiz. % -376.36% 352.33% 1,591.47% 1,392.25% 100.78% -19.38% 100.00%
Per Share 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 464.84 412.25 349.51 260.70 391.92 413.51 466.30 -0.21% QoQ % 12.76% 17.95% 34.07% -33.48% -5.22% -11.32% - Horiz. % 99.69% 88.41% 74.95% 55.91% 84.05% 88.68% 100.00%
EPS 5.61 -4.91 -19.30 -18.68 -1.48 0.29 -1.60 - QoQ % 214.26% 74.56% -3.32% -1,162.16% -610.34% 118.12% - Horiz. % -350.62% 306.88% 1,206.25% 1,167.50% 92.50% -18.12% 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 0.6100 0.5400 0.4700 0.5200 0.5700 0.5900 0.6200 -1.08% QoQ % 12.96% 14.89% -9.62% -8.77% -3.39% -4.84% - Horiz. % 98.39% 87.10% 75.81% 83.87% 91.94% 95.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,891 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 124.08 109.97 93.28 69.61 104.43 111.23 123.78 0.16% QoQ % 12.83% 17.89% 34.00% -33.34% -6.11% -10.14% - Horiz. % 100.24% 88.84% 75.36% 56.24% 84.37% 89.86% 100.00%
EPS 1.58 -1.31 -5.15 -4.99 -0.39 0.08 -0.42 - QoQ % 220.61% 74.56% -3.21% -1,179.49% -587.50% 119.05% - Horiz. % -376.19% 311.90% 1,226.19% 1,188.10% 92.86% -19.05% 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 0.1628 0.1441 0.1254 0.1388 0.1519 0.1587 0.1646 -0.73% QoQ % 12.98% 14.91% -9.65% -8.62% -4.28% -3.58% - Horiz. % 98.91% 87.55% 76.18% 84.33% 92.28% 96.42% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.3100 0.2700 0.3600 0.4250 0.3150 0.3050 0.3150 -
P/RPS 0.07 0.07 0.10 0.16 0.08 0.07 0.07 - QoQ % 0.00% -30.00% -37.50% 100.00% 14.29% 0.00% - Horiz. % 100.00% 100.00% 142.86% 228.57% 114.29% 100.00% 100.00%
P/EPS 5.23 -5.50 -1.87 -2.28 -21.28 103.98 -19.69 - QoQ % 195.09% -194.12% 17.98% 89.29% -120.47% 628.09% - Horiz. % -26.56% 27.93% 9.50% 11.58% 108.08% -528.09% 100.00%
EY 19.11 -18.17 -53.61 -43.95 -4.70 0.96 -5.08 - QoQ % 205.17% 66.11% -21.98% -835.11% -589.58% 118.90% - Horiz. % -376.18% 357.68% 1,055.32% 865.16% 92.52% -18.90% 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 0.51 0.50 0.77 0.82 0.55 0.52 0.51 - QoQ % 2.00% -35.06% -6.10% 49.09% 5.77% 1.96% - Horiz. % 100.00% 98.04% 150.98% 160.78% 107.84% 101.96% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 11/02/15 27/11/14 28/08/14 28/05/14 27/02/14 29/11/13 -
Price 0.2250 0.2900 0.3450 0.3850 0.3200 0.3450 0.3150 -
P/RPS 0.05 0.07 0.10 0.15 0.08 0.08 0.07 -20.11% QoQ % -28.57% -30.00% -33.33% 87.50% 0.00% 14.29% - Horiz. % 71.43% 100.00% 142.86% 214.29% 114.29% 114.29% 100.00%
P/EPS 3.80 -5.91 -1.79 -2.06 -21.62 117.61 -19.69 - QoQ % 164.30% -230.17% 13.11% 90.47% -118.38% 697.31% - Horiz. % -19.30% 30.02% 9.09% 10.46% 109.80% -597.31% 100.00%
EY 26.33 -16.92 -55.94 -48.52 -4.63 0.85 -5.08 - QoQ % 255.61% 69.75% -15.29% -947.95% -644.71% 116.73% - Horiz. % -518.31% 333.07% 1,101.18% 955.12% 91.14% -16.73% 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 0.37 0.54 0.73 0.74 0.56 0.58 0.51 -19.28% QoQ % -31.48% -26.03% -1.35% 32.14% -3.45% 13.73% - Horiz. % 72.55% 105.88% 143.14% 145.10% 109.80% 113.73% 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
1st Quarterly Result (30.06.2014).pdf 
