Highlights

[BINTAI] QoQ Cumulative Quarter Result on 2012-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     98.63%    YoY -     -102.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 355,339 201,899 117,298 47,274 367,759 192,570 151,566 76.39%
  QoQ % 76.00% 72.12% 148.12% -87.15% 90.97% 27.05% -
  Horiz. % 234.45% 133.21% 77.39% 31.19% 242.64% 127.05% 100.00%
PBT 6,900 2,605 1,600 348 5,434 13,105 12,362 -32.18%
  QoQ % 164.88% 62.81% 359.77% -93.60% -58.53% 6.01% -
  Horiz. % 55.82% 21.07% 12.94% 2.82% 43.96% 106.01% 100.00%
Tax -3,595 -2,576 -604 -158 -5,333 -2,095 -1,519 77.50%
  QoQ % -39.56% -326.49% -282.28% 97.04% -154.56% -37.92% -
  Horiz. % 236.67% 169.59% 39.76% 10.40% 351.09% 137.92% 100.00%
NP 3,305 29 996 190 101 11,010 10,843 -54.68%
  QoQ % 11,296.55% -97.09% 424.21% 88.12% -99.08% 1.54% -
  Horiz. % 30.48% 0.27% 9.19% 1.75% 0.93% 101.54% 100.00%
NP to SH -819 -2,104 67 -130 -9,486 7,598 8,300 -
  QoQ % 61.07% -3,240.30% 151.54% 98.63% -224.85% -8.46% -
  Horiz. % -9.87% -25.35% 0.81% -1.57% -114.29% 91.54% 100.00%
Tax Rate 52.10 % 98.89 % 37.75 % 45.40 % 98.14 % 15.99 % 12.29 % 161.70%
  QoQ % -47.32% 161.96% -16.85% -53.74% 513.76% 30.11% -
  Horiz. % 423.92% 804.64% 307.16% 369.41% 798.54% 130.11% 100.00%
Total Cost 352,034 201,870 116,302 47,084 367,658 181,560 140,723 84.18%
  QoQ % 74.39% 73.57% 147.01% -87.19% 102.50% 29.02% -
  Horiz. % 250.16% 143.45% 82.65% 33.46% 261.26% 129.02% 100.00%
Net Worth 62,448 60,260 59,342 59,719 61,130 74,350 75,361 -11.77%
  QoQ % 3.63% 1.55% -0.63% -2.31% -17.78% -1.34% -
  Horiz. % 82.87% 79.96% 78.74% 79.24% 81.12% 98.66% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 62,448 60,260 59,342 59,719 61,130 74,350 75,361 -11.77%
  QoQ % 3.63% 1.55% -0.63% -2.31% -17.78% -1.34% -
  Horiz. % 82.87% 79.96% 78.74% 79.24% 81.12% 98.66% 100.00%
NOSH 102,374 102,135 95,714 100,000 101,884 101,849 101,840 0.35%
  QoQ % 0.23% 6.71% -4.29% -1.85% 0.03% 0.01% -
  Horiz. % 100.52% 100.29% 93.98% 98.19% 100.04% 100.01% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.93 % 0.01 % 0.85 % 0.40 % 0.03 % 5.72 % 7.15 % -74.30%
  QoQ % 9,200.00% -98.82% 112.50% 1,233.33% -99.48% -20.00% -
  Horiz. % 13.01% 0.14% 11.89% 5.59% 0.42% 80.00% 100.00%
ROE -1.31 % -3.49 % 0.11 % -0.22 % -15.52 % 10.22 % 11.01 % -
  QoQ % 62.46% -3,272.73% 150.00% 98.58% -251.86% -7.18% -
  Horiz. % -11.90% -31.70% 1.00% -2.00% -140.96% 92.82% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 347.10 197.68 122.55 47.27 360.96 189.07 148.83 75.77%
  QoQ % 75.59% 61.31% 159.26% -86.90% 90.91% 27.04% -
  Horiz. % 233.22% 132.82% 82.34% 31.76% 242.53% 127.04% 100.00%
EPS -0.80 -2.06 0.07 -0.13 -9.31 7.46 8.15 -
  QoQ % 61.17% -3,042.86% 153.85% 98.60% -224.80% -8.47% -
  Horiz. % -9.82% -25.28% 0.86% -1.60% -114.23% 91.53% 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 0.6100 0.5900 0.6200 0.5972 0.6000 0.7300 0.7400 -12.07%
  QoQ % 3.39% -4.84% 3.82% -0.47% -17.81% -1.35% -
  Horiz. % 82.43% 79.73% 83.78% 80.70% 81.08% 98.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 122.70 69.72 40.50 16.32 126.99 66.50 52.34 76.38%
  QoQ % 75.99% 72.15% 148.16% -87.15% 90.96% 27.05% -
  Horiz. % 234.43% 133.21% 77.38% 31.18% 242.63% 127.05% 100.00%
EPS -0.28 -0.73 0.02 -0.04 -3.28 2.62 2.87 -
  QoQ % 61.64% -3,750.00% 150.00% 98.78% -225.19% -8.71% -
  Horiz. % -9.76% -25.44% 0.70% -1.39% -114.29% 91.29% 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 0.2156 0.2081 0.2049 0.2062 0.2111 0.2567 0.2602 -11.77%
  QoQ % 3.60% 1.56% -0.63% -2.32% -17.76% -1.35% -
  Horiz. % 82.86% 79.98% 78.75% 79.25% 81.13% 98.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2950 0.3100 0.3500 0.5800 0.3700 0.3600 0.2600 -
P/RPS 0.08 0.16 0.29 1.23 0.10 0.19 0.17 -39.47%
  QoQ % -50.00% -44.83% -76.42% 1,130.00% -47.37% 11.76% -
  Horiz. % 47.06% 94.12% 170.59% 723.53% 58.82% 111.76% 100.00%
P/EPS -36.88 -15.05 500.00 -446.15 -3.97 4.83 3.19 -
  QoQ % -145.05% -103.01% 212.07% -11,138.04% -182.19% 51.41% -
  Horiz. % -1,156.11% -471.79% 15,673.98% -13,985.89% -124.45% 151.41% 100.00%
EY -2.71 -6.65 0.20 -0.22 -25.16 20.72 31.35 -
  QoQ % 59.25% -3,425.00% 190.91% 99.13% -221.43% -33.91% -
  Horiz. % -8.64% -21.21% 0.64% -0.70% -80.26% 66.09% 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 0.48 0.53 0.56 0.97 0.62 0.49 0.35 23.41%
  QoQ % -9.43% -5.36% -42.27% 56.45% 26.53% 40.00% -
  Horiz. % 137.14% 151.43% 160.00% 277.14% 177.14% 140.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/07 30/09/11 CAGR
Date 31/05/13 27/02/13 21/11/12 29/08/12 31/05/12 23/02/12 24/11/11 -
Price 0.3700 0.3200 0.3200 0.4100 0.3400 0.3600 0.3100 -
P/RPS 0.11 0.16 0.26 0.87 0.09 0.19 0.21 -34.99%
  QoQ % -31.25% -38.46% -70.11% 866.67% -52.63% -9.52% -
  Horiz. % 52.38% 76.19% 123.81% 414.29% 42.86% 90.48% 100.00%
P/EPS -46.25 -15.53 457.14 -315.38 -3.65 4.83 3.80 -
  QoQ % -197.81% -103.40% 244.95% -8,540.55% -175.57% 27.11% -
  Horiz. % -1,217.11% -408.68% 12,030.00% -8,299.47% -96.05% 127.11% 100.00%
EY -2.16 -6.44 0.22 -0.32 -27.38 20.72 26.29 -
  QoQ % 66.46% -3,027.27% 168.75% 98.83% -232.14% -21.19% -
  Horiz. % -8.22% -24.50% 0.84% -1.22% -104.15% 78.81% 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 0.54 0.52 0.69 0.57 0.49 0.42 28.22%
  QoQ % 12.96% 3.85% -24.64% 21.05% 16.33% 16.67% -
  Horiz. % 145.24% 128.57% 123.81% 164.29% 135.71% 116.67% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers