Highlights

[BINTAI] QoQ Annualized Quarter Result on 2017-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     -876.25%    YoY -     67.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 280,334 377,332 498,928 682,789 662,128 651,952 626,208 -41.39%
  QoQ % -25.71% -24.37% -26.93% 3.12% 1.56% 4.11% -
  Horiz. % 44.77% 60.26% 79.67% 109.04% 105.74% 104.11% 100.00%
PBT -3,146 630 -26,764 -13,439 154 840 1,340 -
  QoQ % -599.47% 102.35% -99.15% -8,789.05% -81.59% -37.31% -
  Horiz. % -234.83% 47.01% -1,997.31% -1,002.91% 11.54% 62.69% 100.00%
Tax -2,152 -4,106 -1,196 -475 -109 -200 -200 385.28%
  QoQ % 47.59% -243.31% -151.79% -334.45% 45.33% 0.00% -
  Horiz. % 1,076.00% 2,053.00% 598.00% 237.50% 54.67% 100.00% 100.00%
NP -5,298 -3,476 -27,960 -13,914 45 640 1,140 -
  QoQ % -52.44% 87.57% -100.95% -30,792.88% -92.92% -43.86% -
  Horiz. % -464.80% -304.91% -2,452.63% -1,220.53% 3.98% 56.14% 100.00%
NP to SH -886 3,140 -22,836 -11,676 -1,196 310 380 -
  QoQ % -128.24% 113.75% -95.58% -876.25% -485.81% -18.42% -
  Horiz. % -233.33% 826.32% -6,009.47% -3,072.63% -314.74% 81.58% 100.00%
Tax Rate - % 651.75 % - % - % 70.69 % 23.81 % 14.93 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 196.89% 59.48% -
  Horiz. % 0.00% 4,365.37% 0.00% 0.00% 473.48% 159.48% 100.00%
Total Cost 285,633 380,808 526,888 696,703 662,082 651,312 625,068 -40.59%
  QoQ % -24.99% -27.73% -24.37% 5.23% 1.65% 4.20% -
  Horiz. % 45.70% 60.92% 84.29% 111.46% 105.92% 104.20% 100.00%
Net Worth 92,030 94,906 74,774 49,983 59,799 59,526 53,199 43.96%
  QoQ % -3.03% 26.92% 49.60% -16.42% 0.46% 11.89% -
  Horiz. % 172.99% 178.39% 140.55% 93.95% 112.41% 111.89% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 92,030 94,906 74,774 49,983 59,799 59,526 53,199 43.96%
  QoQ % -3.03% 26.92% 49.60% -16.42% 0.46% 11.89% -
  Horiz. % 172.99% 178.39% 140.55% 93.95% 112.41% 111.89% 100.00%
NOSH 287,594 287,594 287,594 217,320 213,571 212,594 189,999 31.73%
  QoQ % 0.00% 0.00% 32.34% 1.76% 0.46% 11.89% -
  Horiz. % 151.37% 151.37% 151.37% 114.38% 112.41% 111.89% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -1.89 % -0.92 % -5.60 % -2.04 % 0.01 % 0.10 % 0.18 % -
  QoQ % -105.43% 83.57% -174.51% -20,500.00% -90.00% -44.44% -
  Horiz. % -1,050.00% -511.11% -3,111.11% -1,133.33% 5.56% 55.56% 100.00%
ROE -0.96 % 3.31 % -30.54 % -23.36 % -2.00 % 0.52 % 0.71 % -
  QoQ % -129.00% 110.84% -30.74% -1,068.00% -484.62% -26.76% -
  Horiz. % -135.21% 466.20% -4,301.41% -3,290.14% -281.69% 73.24% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 97.48 131.20 173.48 314.19 310.03 306.67 329.58 -55.51%
  QoQ % -25.70% -24.37% -44.79% 1.34% 1.10% -6.95% -
  Horiz. % 29.58% 39.81% 52.64% 95.33% 94.07% 93.05% 100.00%
EPS -0.31 1.10 -7.92 -5.37 -0.56 0.14 0.20 -
  QoQ % -128.18% 113.89% -47.49% -858.93% -500.00% -30.00% -
  Horiz. % -155.00% 550.00% -3,960.00% -2,685.00% -280.00% 70.00% 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 0.3200 0.3300 0.2600 0.2300 0.2800 0.2800 0.2800 9.28%
  QoQ % -3.03% 26.92% 13.04% -17.86% 0.00% 0.00% -
  Horiz. % 114.29% 117.86% 92.86% 82.14% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,891
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 73.41 98.81 130.65 178.79 173.38 170.72 163.98 -41.39%
  QoQ % -25.71% -24.37% -26.93% 3.12% 1.56% 4.11% -
  Horiz. % 44.77% 60.26% 79.67% 109.03% 105.73% 104.11% 100.00%
EPS -0.23 0.82 -5.98 -3.06 -0.31 0.08 0.10 -
  QoQ % -128.05% 113.71% -95.42% -887.10% -487.50% -20.00% -
  Horiz. % -230.00% 820.00% -5,980.00% -3,060.00% -310.00% 80.00% 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 0.2410 0.2485 0.1958 0.1309 0.1566 0.1559 0.1393 43.97%
  QoQ % -3.02% 26.92% 49.58% -16.41% 0.45% 11.92% -
  Horiz. % 173.01% 178.39% 140.56% 93.97% 112.42% 111.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1750 0.1650 0.2050 0.2400 0.2200 0.1950 0.2000 -
P/RPS 0.18 0.13 0.12 0.08 0.07 0.06 0.06 107.59%
  QoQ % 38.46% 8.33% 50.00% 14.29% 16.67% 0.00% -
  Horiz. % 300.00% 216.67% 200.00% 133.33% 116.67% 100.00% 100.00%
P/EPS -56.76 15.11 -2.58 -4.47 -39.29 133.73 100.00 -
  QoQ % -475.65% 685.66% 42.28% 88.62% -129.38% 33.73% -
  Horiz. % -56.76% 15.11% -2.58% -4.47% -39.29% 133.73% 100.00%
EY -1.76 6.62 -38.73 -22.39 -2.55 0.75 1.00 -
  QoQ % -126.59% 117.09% -72.98% -778.04% -440.00% -25.00% -
  Horiz. % -176.00% 662.00% -3,873.00% -2,239.00% -255.00% 75.00% 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 0.55 0.50 0.79 1.04 0.79 0.70 0.71 -15.61%
  QoQ % 10.00% -36.71% -24.04% 31.65% 12.86% -1.41% -
  Horiz. % 77.46% 70.42% 111.27% 146.48% 111.27% 98.59% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 30/11/16 18/08/16 -
Price 0.1600 0.1750 0.1950 0.2300 0.2250 0.1800 0.2000 -
P/RPS 0.16 0.13 0.11 0.07 0.07 0.06 0.06 91.96%
  QoQ % 23.08% 18.18% 57.14% 0.00% 16.67% 0.00% -
  Horiz. % 266.67% 216.67% 183.33% 116.67% 116.67% 100.00% 100.00%
P/EPS -51.90 16.03 -2.46 -4.28 -40.18 123.44 100.00 -
  QoQ % -423.77% 751.63% 42.52% 89.35% -132.55% 23.44% -
  Horiz. % -51.90% 16.03% -2.46% -4.28% -40.18% 123.44% 100.00%
EY -1.93 6.24 -40.72 -23.36 -2.49 0.81 1.00 -
  QoQ % -130.93% 115.32% -74.32% -838.15% -407.41% -19.00% -
  Horiz. % -193.00% 624.00% -4,072.00% -2,336.00% -249.00% 81.00% 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 0.53 0.75 1.00 0.80 0.64 0.71 -20.80%
  QoQ % -5.66% -29.33% -25.00% 25.00% 25.00% -9.86% -
  Horiz. % 70.42% 74.65% 105.63% 140.85% 112.68% 90.14% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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