Highlights

[BINTAI] QoQ Annualized Quarter Result on 2013-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     89.76%    YoY -     -1,310.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 265,832 398,802 424,785 472,708 418,028 355,339 269,198 -0.84%
  QoQ % -33.34% -6.12% -10.14% 13.08% 17.64% 32.00% -
  Horiz. % 98.75% 148.14% 157.80% 175.60% 155.29% 132.00% 100.00%
PBT -22,688 6,041 4,116 1,988 -13,012 6,900 3,473 -
  QoQ % -475.57% 46.77% 107.04% 115.28% -288.58% 98.66% -
  Horiz. % -653.21% 173.93% 118.50% 57.24% -374.63% 198.66% 100.00%
Tax 0 -3,271 -1,462 -1,736 -1,096 -3,595 -3,434 -
  QoQ % 0.00% -123.63% 15.74% -58.39% 69.51% -4.67% -
  Horiz. % -0.00% 95.23% 42.59% 50.54% 31.91% 104.67% 100.00%
NP -22,688 2,770 2,653 252 -14,108 3,305 38 -
  QoQ % -919.06% 4.40% 952.91% 101.79% -526.87% 8,447.56% -
  Horiz. % -58,676.88% 7,163.92% 6,862.19% 651.74% -36,486.84% 8,547.56% 100.00%
NP to SH -19,048 -1,506 301 -1,622 -15,840 -819 -2,805 259.83%
  QoQ % -1,164.81% -599.78% 118.58% 89.76% -1,834.07% 70.81% -
  Horiz. % 678.99% 53.68% -10.74% 57.82% 564.64% 29.19% 100.00%
Tax Rate - % 54.15 % 35.54 % 87.32 % - % 52.10 % 98.89 % -
  QoQ % 0.00% 52.36% -59.30% 0.00% 0.00% -47.32% -
  Horiz. % 0.00% 54.76% 35.94% 88.30% 0.00% 52.68% 100.00%
Total Cost 288,520 396,032 422,132 472,456 432,136 352,034 269,160 4.75%
  QoQ % -27.15% -6.18% -10.65% 9.33% 22.75% 30.79% -
  Horiz. % 107.19% 147.14% 156.83% 175.53% 160.55% 130.79% 100.00%
Net Worth 53,024 58,001 60,609 62,852 58,025 62,448 60,260 -8.20%
  QoQ % -8.58% -4.30% -3.57% 8.32% -7.08% 3.63% -
  Horiz. % 87.99% 96.25% 100.58% 104.30% 96.29% 103.63% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 53,024 58,001 60,609 62,852 58,025 62,448 60,260 -8.20%
  QoQ % -8.58% -4.30% -3.57% 8.32% -7.08% 3.63% -
  Horiz. % 87.99% 96.25% 100.58% 104.30% 96.29% 103.63% 100.00%
NOSH 101,970 101,756 102,727 101,374 101,799 102,374 102,135 -0.11%
  QoQ % 0.21% -0.94% 1.33% -0.42% -0.56% 0.23% -
  Horiz. % 99.84% 99.63% 100.58% 99.26% 99.67% 100.23% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -8.53 % 0.69 % 0.62 % 0.05 % -3.37 % 0.93 % 0.01 % -
  QoQ % -1,336.23% 11.29% 1,140.00% 101.48% -462.37% 9,200.00% -
  Horiz. % -85,300.00% 6,900.00% 6,200.00% 500.00% -33,700.00% 9,300.00% 100.00%
ROE -35.92 % -2.60 % 0.50 % -2.58 % -27.30 % -1.31 % -4.66 % 291.67%
  QoQ % -1,281.54% -620.00% 119.38% 90.55% -1,983.97% 71.89% -
  Horiz. % 770.82% 55.79% -10.73% 55.36% 585.84% 28.11% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 260.70 391.92 413.51 466.30 410.64 347.10 263.57 -0.73%
  QoQ % -33.48% -5.22% -11.32% 13.55% 18.31% 31.69% -
  Horiz. % 98.91% 148.70% 156.89% 176.92% 155.80% 131.69% 100.00%
EPS -18.68 -1.48 0.29 -1.60 -15.56 -0.80 -2.75 259.93%
  QoQ % -1,162.16% -610.34% 118.12% 89.72% -1,845.00% 70.91% -
  Horiz. % 679.27% 53.82% -10.55% 58.18% 565.82% 29.09% 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 0.5200 0.5700 0.5900 0.6200 0.5700 0.6100 0.5900 -8.10%
  QoQ % -8.77% -3.39% -4.84% 8.77% -6.56% 3.39% -
  Horiz. % 88.14% 96.61% 100.00% 105.08% 96.61% 103.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 91.80 137.71 146.68 163.23 144.35 122.70 92.96 -0.84%
  QoQ % -33.34% -6.12% -10.14% 13.08% 17.64% 31.99% -
  Horiz. % 98.75% 148.14% 157.79% 175.59% 155.28% 131.99% 100.00%
EPS -6.58 -0.52 0.10 -0.56 -5.47 -0.28 -0.97 259.60%
  QoQ % -1,165.38% -620.00% 117.86% 89.76% -1,853.57% 71.13% -
  Horiz. % 678.35% 53.61% -10.31% 57.73% 563.92% 28.87% 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 0.1831 0.2003 0.2093 0.2170 0.2004 0.2156 0.2081 -8.20%
  QoQ % -8.59% -4.30% -3.55% 8.28% -7.05% 3.60% -
  Horiz. % 87.99% 96.25% 100.58% 104.28% 96.30% 103.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.4250 0.3150 0.3050 0.3150 0.3450 0.2950 0.3100 -
P/RPS 0.16 0.08 0.07 0.07 0.08 0.08 0.12 21.21%
  QoQ % 100.00% 14.29% 0.00% -12.50% 0.00% -33.33% -
  Horiz. % 133.33% 66.67% 58.33% 58.33% 66.67% 66.67% 100.00%
P/EPS -2.28 -21.28 103.98 -19.69 -2.22 -36.88 -11.29 -65.68%
  QoQ % 89.29% -120.47% 628.09% -786.94% 93.98% -226.66% -
  Horiz. % 20.19% 188.49% -920.99% 174.40% 19.66% 326.66% 100.00%
EY -43.95 -4.70 0.96 -5.08 -45.10 -2.71 -8.86 191.71%
  QoQ % -835.11% -589.58% 118.90% 88.74% -1,564.21% 69.41% -
  Horiz. % 496.05% 53.05% -10.84% 57.34% 509.03% 30.59% 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 0.82 0.55 0.52 0.51 0.61 0.48 0.53 33.88%
  QoQ % 49.09% 5.77% 1.96% -16.39% 27.08% -9.43% -
  Horiz. % 154.72% 103.77% 98.11% 96.23% 115.09% 90.57% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 -
Price 0.3850 0.3200 0.3450 0.3150 0.3000 0.3700 0.3200 -
P/RPS 0.15 0.08 0.08 0.07 0.07 0.11 0.12 16.09%
  QoQ % 87.50% 0.00% 14.29% 0.00% -36.36% -8.33% -
  Horiz. % 125.00% 66.67% 66.67% 58.33% 58.33% 91.67% 100.00%
P/EPS -2.06 -21.62 117.61 -19.69 -1.93 -46.25 -11.65 -68.60%
  QoQ % 90.47% -118.38% 697.31% -920.21% 95.83% -297.00% -
  Horiz. % 17.68% 185.58% -1,009.53% 169.01% 16.57% 397.00% 100.00%
EY -48.52 -4.63 0.85 -5.08 -51.87 -2.16 -8.58 218.42%
  QoQ % -947.95% -644.71% 116.73% 90.21% -2,301.39% 74.83% -
  Horiz. % 565.50% 53.96% -9.91% 59.21% 604.55% 25.17% 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 0.74 0.56 0.58 0.51 0.53 0.61 0.54 23.45%
  QoQ % 32.14% -3.45% 13.73% -3.77% -13.11% 12.96% -
  Horiz. % 137.04% 103.70% 107.41% 94.44% 98.15% 112.96% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers