Highlights

[BINTAI] QoQ Annualized Quarter Result on 2014-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -599.78%    YoY -     -83.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 419,974 356,244 265,832 398,802 424,785 472,708 418,028 0.31%
  QoQ % 17.89% 34.01% -33.34% -6.12% -10.14% 13.08% -
  Horiz. % 100.47% 85.22% 63.59% 95.40% 101.62% 113.08% 100.00%
PBT -9,888 -23,726 -22,688 6,041 4,116 1,988 -13,012 -16.68%
  QoQ % 58.32% -4.58% -475.57% 46.77% 107.04% 115.28% -
  Horiz. % 75.99% 182.34% 174.36% -46.43% -31.63% -15.28% 100.00%
Tax 3,188 0 0 -3,271 -1,462 -1,736 -1,096 -
  QoQ % 0.00% 0.00% 0.00% -123.63% 15.74% -58.39% -
  Horiz. % -290.88% -0.00% -0.00% 298.45% 133.46% 158.39% 100.00%
NP -6,700 -23,726 -22,688 2,770 2,653 252 -14,108 -39.05%
  QoQ % 71.76% -4.58% -919.06% 4.40% 952.91% 101.79% -
  Horiz. % 47.49% 168.17% 160.82% -19.63% -18.81% -1.79% 100.00%
NP to SH -4,998 -19,672 -19,048 -1,506 301 -1,622 -15,840 -53.55%
  QoQ % 74.59% -3.28% -1,164.81% -599.78% 118.58% 89.76% -
  Horiz. % 31.56% 124.19% 120.25% 9.51% -1.90% 10.24% 100.00%
Tax Rate - % - % - % 54.15 % 35.54 % 87.32 % - % -
  QoQ % 0.00% 0.00% 0.00% 52.36% -59.30% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 62.01% 40.70% 100.00% -
Total Cost 426,674 379,970 288,520 396,032 422,132 472,456 432,136 -0.84%
  QoQ % 12.29% 31.70% -27.15% -6.18% -10.65% 9.33% -
  Horiz. % 98.74% 87.93% 66.77% 91.65% 97.68% 109.33% 100.00%
Net Worth 55,012 47,905 53,024 58,001 60,609 62,852 58,025 -3.48%
  QoQ % 14.83% -9.65% -8.58% -4.30% -3.57% 8.32% -
  Horiz. % 94.81% 82.56% 91.38% 99.96% 104.45% 108.32% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 55,012 47,905 53,024 58,001 60,609 62,852 58,025 -3.48%
  QoQ % 14.83% -9.65% -8.58% -4.30% -3.57% 8.32% -
  Horiz. % 94.81% 82.56% 91.38% 99.96% 104.45% 108.32% 100.00%
NOSH 101,874 101,927 101,970 101,756 102,727 101,374 101,799 0.05%
  QoQ % -0.05% -0.04% 0.21% -0.94% 1.33% -0.42% -
  Horiz. % 100.07% 100.13% 100.17% 99.96% 100.91% 99.58% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -1.60 % -6.66 % -8.53 % 0.69 % 0.62 % 0.05 % -3.37 % -39.06%
  QoQ % 75.98% 21.92% -1,336.23% 11.29% 1,140.00% 101.48% -
  Horiz. % 47.48% 197.63% 253.12% -20.47% -18.40% -1.48% 100.00%
ROE -9.09 % -41.06 % -35.92 % -2.60 % 0.50 % -2.58 % -27.30 % -51.86%
  QoQ % 77.86% -14.31% -1,281.54% -620.00% 119.38% 90.55% -
  Horiz. % 33.30% 150.40% 131.58% 9.52% -1.83% 9.45% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 412.25 349.51 260.70 391.92 413.51 466.30 410.64 0.26%
  QoQ % 17.95% 34.07% -33.48% -5.22% -11.32% 13.55% -
  Horiz. % 100.39% 85.11% 63.49% 95.44% 100.70% 113.55% 100.00%
EPS -4.91 -19.30 -18.68 -1.48 0.29 -1.60 -15.56 -53.55%
  QoQ % 74.56% -3.32% -1,162.16% -610.34% 118.12% 89.72% -
  Horiz. % 31.56% 124.04% 120.05% 9.51% -1.86% 10.28% 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 0.5400 0.4700 0.5200 0.5700 0.5900 0.6200 0.5700 -3.53%
  QoQ % 14.89% -9.62% -8.77% -3.39% -4.84% 8.77% -
  Horiz. % 94.74% 82.46% 91.23% 100.00% 103.51% 108.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 145.02 123.02 91.80 137.71 146.68 163.23 144.35 0.31%
  QoQ % 17.88% 34.01% -33.34% -6.12% -10.14% 13.08% -
  Horiz. % 100.46% 85.22% 63.60% 95.40% 101.61% 113.08% 100.00%
EPS -1.73 -6.79 -6.58 -0.52 0.10 -0.56 -5.47 -53.48%
  QoQ % 74.52% -3.19% -1,165.38% -620.00% 117.86% 89.76% -
  Horiz. % 31.63% 124.13% 120.29% 9.51% -1.83% 10.24% 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 0.1900 0.1654 0.1831 0.2003 0.2093 0.2170 0.2004 -3.48%
  QoQ % 14.87% -9.67% -8.59% -4.30% -3.55% 8.28% -
  Horiz. % 94.81% 82.53% 91.37% 99.95% 104.44% 108.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2700 0.3600 0.4250 0.3150 0.3050 0.3150 0.3450 -
P/RPS 0.07 0.10 0.16 0.08 0.07 0.07 0.08 -8.50%
  QoQ % -30.00% -37.50% 100.00% 14.29% 0.00% -12.50% -
  Horiz. % 87.50% 125.00% 200.00% 100.00% 87.50% 87.50% 100.00%
P/EPS -5.50 -1.87 -2.28 -21.28 103.98 -19.69 -2.22 82.79%
  QoQ % -194.12% 17.98% 89.29% -120.47% 628.09% -786.94% -
  Horiz. % 247.75% 84.23% 102.70% 958.56% -4,683.78% 886.94% 100.00%
EY -18.17 -53.61 -43.95 -4.70 0.96 -5.08 -45.10 -45.36%
  QoQ % 66.11% -21.98% -835.11% -589.58% 118.90% 88.74% -
  Horiz. % 40.29% 118.87% 97.45% 10.42% -2.13% 11.26% 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 0.50 0.77 0.82 0.55 0.52 0.51 0.61 -12.38%
  QoQ % -35.06% -6.10% 49.09% 5.77% 1.96% -16.39% -
  Horiz. % 81.97% 126.23% 134.43% 90.16% 85.25% 83.61% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 27/11/14 28/08/14 28/05/14 27/02/14 29/11/13 29/08/13 -
Price 0.2900 0.3450 0.3850 0.3200 0.3450 0.3150 0.3000 -
P/RPS 0.07 0.10 0.15 0.08 0.08 0.07 0.07 -
  QoQ % -30.00% -33.33% 87.50% 0.00% 14.29% 0.00% -
  Horiz. % 100.00% 142.86% 214.29% 114.29% 114.29% 100.00% 100.00%
P/EPS -5.91 -1.79 -2.06 -21.62 117.61 -19.69 -1.93 110.44%
  QoQ % -230.17% 13.11% 90.47% -118.38% 697.31% -920.21% -
  Horiz. % 306.22% 92.75% 106.74% 1,120.21% -6,093.78% 1,020.21% 100.00%
EY -16.92 -55.94 -48.52 -4.63 0.85 -5.08 -51.87 -52.52%
  QoQ % 69.75% -15.29% -947.95% -644.71% 116.73% 90.21% -
  Horiz. % 32.62% 107.85% 93.54% 8.93% -1.64% 9.79% 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 0.54 0.73 0.74 0.56 0.58 0.51 0.53 1.25%
  QoQ % -26.03% -1.35% 32.14% -3.45% 13.73% -3.77% -
  Horiz. % 101.89% 137.74% 139.62% 105.66% 109.43% 96.23% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers