Highlights

[BINTAI] QoQ Annualized Quarter Result on 2012-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     125.77%    YoY -     -99.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 418,028 355,339 269,198 234,596 189,096 367,759 256,760 38.44%
  QoQ % 17.64% 32.00% 14.75% 24.06% -48.58% 43.23% -
  Horiz. % 162.81% 138.39% 104.84% 91.37% 73.65% 143.23% 100.00%
PBT -13,012 6,900 3,473 3,200 1,392 5,434 17,473 -
  QoQ % -288.58% 98.66% 8.54% 129.89% -74.38% -68.90% -
  Horiz. % -74.47% 39.49% 19.88% 18.31% 7.97% 31.10% 100.00%
Tax -1,096 -3,595 -3,434 -1,208 -632 -5,333 -2,793 -46.44%
  QoQ % 69.51% -4.67% -184.33% -91.14% 88.15% -90.92% -
  Horiz. % 39.24% 128.70% 122.96% 43.25% 22.63% 190.92% 100.00%
NP -14,108 3,305 38 1,992 760 101 14,680 -
  QoQ % -526.87% 8,447.56% -98.06% 162.11% 652.48% -99.31% -
  Horiz. % -96.10% 22.51% 0.26% 13.57% 5.18% 0.69% 100.00%
NP to SH -15,840 -819 -2,805 134 -520 -9,486 10,130 -
  QoQ % -1,834.07% 70.81% -2,193.53% 125.77% 94.52% -193.64% -
  Horiz. % -156.36% -8.08% -27.69% 1.32% -5.13% -93.64% 100.00%
Tax Rate - % 52.10 % 98.89 % 37.75 % 45.40 % 98.14 % 15.99 % -
  QoQ % 0.00% -47.32% 161.96% -16.85% -53.74% 513.76% -
  Horiz. % 0.00% 325.83% 618.45% 236.09% 283.93% 613.76% 100.00%
Total Cost 432,136 352,034 269,160 232,604 188,336 367,658 242,080 47.21%
  QoQ % 22.75% 30.79% 15.72% 23.50% -48.77% 51.87% -
  Horiz. % 178.51% 145.42% 111.19% 96.09% 77.80% 151.87% 100.00%
Net Worth 58,025 62,448 60,260 59,342 59,719 61,130 74,350 -15.25%
  QoQ % -7.08% 3.63% 1.55% -0.63% -2.31% -17.78% -
  Horiz. % 78.04% 83.99% 81.05% 79.82% 80.32% 82.22% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 58,025 62,448 60,260 59,342 59,719 61,130 74,350 -15.25%
  QoQ % -7.08% 3.63% 1.55% -0.63% -2.31% -17.78% -
  Horiz. % 78.04% 83.99% 81.05% 79.82% 80.32% 82.22% 100.00%
NOSH 101,799 102,374 102,135 95,714 100,000 101,884 101,849 -0.03%
  QoQ % -0.56% 0.23% 6.71% -4.29% -1.85% 0.03% -
  Horiz. % 99.95% 100.52% 100.28% 93.98% 98.18% 100.03% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.37 % 0.93 % 0.01 % 0.85 % 0.40 % 0.03 % 5.72 % -
  QoQ % -462.37% 9,200.00% -98.82% 112.50% 1,233.33% -99.48% -
  Horiz. % -58.92% 16.26% 0.17% 14.86% 6.99% 0.52% 100.00%
ROE -27.30 % -1.31 % -4.66 % 0.23 % -0.87 % -15.52 % 13.63 % -
  QoQ % -1,983.97% 71.89% -2,126.09% 126.44% 94.39% -213.87% -
  Horiz. % -200.29% -9.61% -34.19% 1.69% -6.38% -113.87% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 410.64 347.10 263.57 245.10 189.10 360.96 252.10 38.48%
  QoQ % 18.31% 31.69% 7.54% 29.61% -47.61% 43.18% -
  Horiz. % 162.89% 137.68% 104.55% 97.22% 75.01% 143.18% 100.00%
EPS -15.56 -0.80 -2.75 0.14 -0.52 -9.31 9.95 -
  QoQ % -1,845.00% 70.91% -2,064.29% 126.92% 94.41% -193.57% -
  Horiz. % -156.38% -8.04% -27.64% 1.41% -5.23% -93.57% 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 0.5700 0.6100 0.5900 0.6200 0.5972 0.6000 0.7300 -15.22%
  QoQ % -6.56% 3.39% -4.84% 3.82% -0.47% -17.81% -
  Horiz. % 78.08% 83.56% 80.82% 84.93% 81.81% 82.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 144.35 122.70 92.96 81.01 65.30 126.99 88.66 38.44%
  QoQ % 17.64% 31.99% 14.75% 24.06% -48.58% 43.23% -
  Horiz. % 162.81% 138.39% 104.85% 91.37% 73.65% 143.23% 100.00%
EPS -5.47 -0.28 -0.97 0.05 -0.18 -3.28 3.50 -
  QoQ % -1,853.57% 71.13% -2,040.00% 127.78% 94.51% -193.71% -
  Horiz. % -156.29% -8.00% -27.71% 1.43% -5.14% -93.71% 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 0.2004 0.2156 0.2081 0.2049 0.2062 0.2111 0.2567 -15.23%
  QoQ % -7.05% 3.60% 1.56% -0.63% -2.32% -17.76% -
  Horiz. % 78.07% 83.99% 81.07% 79.82% 80.33% 82.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3450 0.2950 0.3100 0.3500 0.5800 0.3700 0.3600 -
P/RPS 0.08 0.08 0.12 0.14 0.31 0.10 0.14 -31.16%
  QoQ % 0.00% -33.33% -14.29% -54.84% 210.00% -28.57% -
  Horiz. % 57.14% 57.14% 85.71% 100.00% 221.43% 71.43% 100.00%
P/EPS -2.22 -36.88 -11.29 250.00 -111.54 -3.97 3.62 -
  QoQ % 93.98% -226.66% -104.52% 324.13% -2,709.57% -209.67% -
  Horiz. % -61.33% -1,018.78% -311.88% 6,906.08% -3,081.22% -109.67% 100.00%
EY -45.10 -2.71 -8.86 0.40 -0.90 -25.16 27.63 -
  QoQ % -1,564.21% 69.41% -2,315.00% 144.44% 96.42% -191.06% -
  Horiz. % -163.23% -9.81% -32.07% 1.45% -3.26% -91.06% 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 0.61 0.48 0.53 0.56 0.97 0.62 0.49 15.74%
  QoQ % 27.08% -9.43% -5.36% -42.27% 56.45% 26.53% -
  Horiz. % 124.49% 97.96% 108.16% 114.29% 197.96% 126.53% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 27/02/13 21/11/12 29/08/12 31/05/12 23/02/12 -
Price 0.3000 0.3700 0.3200 0.3200 0.4100 0.3400 0.3600 -
P/RPS 0.07 0.11 0.12 0.13 0.22 0.09 0.14 -37.03%
  QoQ % -36.36% -8.33% -7.69% -40.91% 144.44% -35.71% -
  Horiz. % 50.00% 78.57% 85.71% 92.86% 157.14% 64.29% 100.00%
P/EPS -1.93 -46.25 -11.65 228.57 -78.85 -3.65 3.62 -
  QoQ % 95.83% -297.00% -105.10% 389.88% -2,060.27% -200.83% -
  Horiz. % -53.31% -1,277.62% -321.82% 6,314.09% -2,178.18% -100.83% 100.00%
EY -51.87 -2.16 -8.58 0.44 -1.27 -27.38 27.63 -
  QoQ % -2,301.39% 74.83% -2,050.00% 134.65% 95.36% -199.10% -
  Horiz. % -187.73% -7.82% -31.05% 1.59% -4.60% -99.10% 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 0.53 0.61 0.54 0.52 0.69 0.57 0.49 5.38%
  QoQ % -13.11% 12.96% 3.85% -24.64% 21.05% 16.33% -
  Horiz. % 108.16% 124.49% 110.20% 106.12% 140.82% 116.33% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers