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 - 381,891
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 93.05 52.87 30.71 12.38 96.30 50.43 39.69 76.39%
  QoQ % 76.00% 72.16% 148.06% -87.14% 90.96% 27.06% -
  Horiz. % 234.44% 133.21% 77.37% 31.19% 242.63% 127.06% 100.00%
EPS -0.21 -0.55 0.02 -0.03 -2.48 1.99 2.17 -
  QoQ % 61.82% -2,850.00% 166.67% 98.79% -224.62% -8.29% -
  Horiz. % -9.68% -25.35% 0.92% -1.38% -114.29% 91.71% 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 0.1635 0.1578 0.1554 0.1564 0.1601 0.1947 0.1973 -11.76%
  QoQ % 3.61% 1.54% -0.64% -2.31% -17.77% -1.32% -
  Horiz. % 82.87% 79.98% 78.76% 79.27% 81.15% 98.68% 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 31/12/11 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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