Highlights

[BINTAI] QoQ Annualized Quarter Result on 2014-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -3.28%    YoY -     -1,112.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 347,460 473,866 419,974 356,244 265,832 398,802 424,785 -12.57%
  QoQ % -26.68% 12.83% 17.89% 34.01% -33.34% -6.12% -
  Horiz. % 81.80% 111.55% 98.87% 83.86% 62.58% 93.88% 100.00%
PBT -13,712 5,609 -9,888 -23,726 -22,688 6,041 4,116 -
  QoQ % -344.46% 156.73% 58.32% -4.58% -475.57% 46.77% -
  Horiz. % -333.14% 136.27% -240.23% -576.43% -551.21% 146.77% 100.00%
Tax -20 2,444 3,188 0 0 -3,271 -1,462 -94.33%
  QoQ % -100.82% -23.34% 0.00% 0.00% 0.00% -123.63% -
  Horiz. % 1.37% -167.09% -217.96% -0.00% -0.00% 223.63% 100.00%
NP -13,732 8,053 -6,700 -23,726 -22,688 2,770 2,653 -
  QoQ % -270.52% 220.19% 71.76% -4.58% -919.06% 4.40% -
  Horiz. % -517.54% 303.51% -252.51% -894.20% -855.08% 104.40% 100.00%
NP to SH -14,740 6,039 -4,998 -19,672 -19,048 -1,506 301 -
  QoQ % -344.08% 220.81% 74.59% -3.28% -1,164.81% -599.78% -
  Horiz. % -4,891.60% 2,004.10% -1,658.85% -6,528.33% -6,321.25% -499.78% 100.00%
Tax Rate - % -43.57 % - % - % - % 54.15 % 35.54 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 52.36% -
  Horiz. % 0.00% -122.59% 0.00% 0.00% 0.00% 152.36% 100.00%
Total Cost 361,192 465,813 426,674 379,970 288,520 396,032 422,132 -9.90%
  QoQ % -22.46% 9.17% 12.29% 31.70% -27.15% -6.18% -
  Horiz. % 85.56% 110.35% 101.08% 90.01% 68.35% 93.82% 100.00%
Net Worth 87,172 62,184 55,012 47,905 53,024 58,001 60,609 27.50%
  QoQ % 40.18% 13.04% 14.83% -9.65% -8.58% -4.30% -
  Horiz. % 143.83% 102.60% 90.77% 79.04% 87.49% 95.70% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 87,172 62,184 55,012 47,905 53,024 58,001 60,609 27.50%
  QoQ % 40.18% 13.04% 14.83% -9.65% -8.58% -4.30% -
  Horiz. % 143.83% 102.60% 90.77% 79.04% 87.49% 95.70% 100.00%
NOSH 132,078 101,942 101,874 101,927 101,970 101,756 102,727 18.29%
  QoQ % 29.56% 0.07% -0.05% -0.04% 0.21% -0.94% -
  Horiz. % 128.57% 99.24% 99.17% 99.22% 99.26% 99.06% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -3.95 % 1.70 % -1.60 % -6.66 % -8.53 % 0.69 % 0.62 % -
  QoQ % -332.35% 206.25% 75.98% 21.92% -1,336.23% 11.29% -
  Horiz. % -637.10% 274.19% -258.06% -1,074.19% -1,375.81% 111.29% 100.00%
ROE -16.91 % 9.71 % -9.09 % -41.06 % -35.92 % -2.60 % 0.50 % -
  QoQ % -274.15% 206.82% 77.86% -14.31% -1,281.54% -620.00% -
  Horiz. % -3,382.00% 1,942.00% -1,818.00% -8,212.00% -7,184.00% -520.00% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 263.07 464.84 412.25 349.51 260.70 391.92 413.51 -26.09%
  QoQ % -43.41% 12.76% 17.95% 34.07% -33.48% -5.22% -
  Horiz. % 63.62% 112.41% 99.70% 84.52% 63.05% 94.78% 100.00%
EPS -11.16 5.61 -4.91 -19.30 -18.68 -1.48 0.29 -
  QoQ % -298.93% 214.26% 74.56% -3.32% -1,162.16% -610.34% -
  Horiz. % -3,848.28% 1,934.48% -1,693.10% -6,655.17% -6,441.38% -510.34% 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 0.6600 0.6100 0.5400 0.4700 0.5200 0.5700 0.5900 7.78%
  QoQ % 8.20% 12.96% 14.89% -9.62% -8.77% -3.39% -
  Horiz. % 111.86% 103.39% 91.53% 79.66% 88.14% 96.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,891
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 90.98 124.08 109.97 93.28 69.61 104.43 111.23 -12.57%
  QoQ % -26.68% 12.83% 17.89% 34.00% -33.34% -6.11% -
  Horiz. % 81.79% 111.55% 98.87% 83.86% 62.58% 93.89% 100.00%
EPS -3.86 1.58 -1.31 -5.15 -4.99 -0.39 0.08 -
  QoQ % -344.30% 220.61% 74.56% -3.21% -1,179.49% -587.50% -
  Horiz. % -4,825.00% 1,975.00% -1,637.50% -6,437.50% -6,237.50% -487.50% 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 0.2283 0.1628 0.1441 0.1254 0.1388 0.1519 0.1587 27.52%
  QoQ % 40.23% 12.98% 14.91% -9.65% -8.62% -4.28% -
  Horiz. % 143.86% 102.58% 90.80% 79.02% 87.46% 95.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.2900 0.3100 0.2700 0.3600 0.4250 0.3150 0.3050 -
P/RPS 0.11 0.07 0.07 0.10 0.16 0.08 0.07 35.28%
  QoQ % 57.14% 0.00% -30.00% -37.50% 100.00% 14.29% -
  Horiz. % 157.14% 100.00% 100.00% 142.86% 228.57% 114.29% 100.00%
P/EPS -2.60 5.23 -5.50 -1.87 -2.28 -21.28 103.98 -
  QoQ % -149.71% 195.09% -194.12% 17.98% 89.29% -120.47% -
  Horiz. % -2.50% 5.03% -5.29% -1.80% -2.19% -20.47% 100.00%
EY -38.48 19.11 -18.17 -53.61 -43.95 -4.70 0.96 -
  QoQ % -301.36% 205.17% 66.11% -21.98% -835.11% -589.58% -
  Horiz. % -4,008.33% 1,990.63% -1,892.71% -5,584.38% -4,578.12% -489.58% 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 0.44 0.51 0.50 0.77 0.82 0.55 0.52 -10.57%
  QoQ % -13.73% 2.00% -35.06% -6.10% 49.09% 5.77% -
  Horiz. % 84.62% 98.08% 96.15% 148.08% 157.69% 105.77% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 11/02/15 27/11/14 28/08/14 28/05/14 27/02/14 -
Price 0.2500 0.2250 0.2900 0.3450 0.3850 0.3200 0.3450 -
P/RPS 0.10 0.05 0.07 0.10 0.15 0.08 0.08 16.09%
  QoQ % 100.00% -28.57% -30.00% -33.33% 87.50% 0.00% -
  Horiz. % 125.00% 62.50% 87.50% 125.00% 187.50% 100.00% 100.00%
P/EPS -2.24 3.80 -5.91 -1.79 -2.06 -21.62 117.61 -
  QoQ % -158.95% 164.30% -230.17% 13.11% 90.47% -118.38% -
  Horiz. % -1.90% 3.23% -5.03% -1.52% -1.75% -18.38% 100.00%
EY -44.64 26.33 -16.92 -55.94 -48.52 -4.63 0.85 -
  QoQ % -269.54% 255.61% 69.75% -15.29% -947.95% -644.71% -
  Horiz. % -5,251.76% 3,097.65% -1,990.59% -6,581.18% -5,708.24% -544.71% 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 0.38 0.37 0.54 0.73 0.74 0.56 0.58 -24.62%
  QoQ % 2.70% -31.48% -26.03% -1.35% 32.14% -3.45% -
  Horiz. % 65.52% 63.79% 93.10% 125.86% 127.59% 96.55% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS