Highlights

[BINTAI] QoQ Cumulative Quarter Result on 2013-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -383.52%    YoY -     -2,946.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 398,802 318,589 236,354 104,507 355,339 201,899 117,298 126.27%
  QoQ % 25.18% 34.79% 126.16% -70.59% 76.00% 72.12% -
  Horiz. % 339.99% 271.61% 201.50% 89.10% 302.94% 172.12% 100.00%
PBT 6,041 3,087 994 -3,253 6,900 2,605 1,600 142.67%
  QoQ % 95.69% 210.56% 130.56% -147.14% 164.88% 62.81% -
  Horiz. % 377.56% 192.94% 62.12% -203.31% 431.25% 162.81% 100.00%
Tax -3,271 -1,097 -868 -274 -3,595 -2,576 -604 208.70%
  QoQ % -198.18% -26.38% -216.79% 92.38% -39.56% -326.49% -
  Horiz. % 541.56% 181.62% 143.71% 45.36% 595.20% 426.49% 100.00%
NP 2,770 1,990 126 -3,527 3,305 29 996 97.89%
  QoQ % 39.20% 1,479.37% 103.57% -206.72% 11,296.55% -97.09% -
  Horiz. % 278.11% 199.80% 12.65% -354.12% 331.83% 2.91% 100.00%
NP to SH -1,506 226 -811 -3,960 -819 -2,104 67 -
  QoQ % -766.37% 127.87% 79.52% -383.52% 61.07% -3,240.30% -
  Horiz. % -2,247.76% 337.31% -1,210.45% -5,910.45% -1,222.39% -3,140.30% 100.00%
Tax Rate 54.15 % 35.54 % 87.32 % - % 52.10 % 98.89 % 37.75 % 27.22%
  QoQ % 52.36% -59.30% 0.00% 0.00% -47.32% 161.96% -
  Horiz. % 143.44% 94.15% 231.31% 0.00% 138.01% 261.96% 100.00%
Total Cost 396,032 316,599 236,228 108,034 352,034 201,870 116,302 126.51%
  QoQ % 25.09% 34.02% 118.66% -69.31% 74.39% 73.57% -
  Horiz. % 340.52% 272.22% 203.12% 92.89% 302.69% 173.57% 100.00%
Net Worth 58,001 60,609 62,852 58,025 62,448 60,260 59,342 -1.51%
  QoQ % -4.30% -3.57% 8.32% -7.08% 3.63% 1.55% -
  Horiz. % 97.74% 102.13% 105.91% 97.78% 105.23% 101.55% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 58,001 60,609 62,852 58,025 62,448 60,260 59,342 -1.51%
  QoQ % -4.30% -3.57% 8.32% -7.08% 3.63% 1.55% -
  Horiz. % 97.74% 102.13% 105.91% 97.78% 105.23% 101.55% 100.00%
NOSH 101,756 102,727 101,374 101,799 102,374 102,135 95,714 4.17%
  QoQ % -0.94% 1.33% -0.42% -0.56% 0.23% 6.71% -
  Horiz. % 106.31% 107.33% 105.91% 106.36% 106.96% 106.71% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.69 % 0.62 % 0.05 % -3.37 % 0.93 % 0.01 % 0.85 % -12.99%
  QoQ % 11.29% 1,140.00% 101.48% -462.37% 9,200.00% -98.82% -
  Horiz. % 81.18% 72.94% 5.88% -396.47% 109.41% 1.18% 100.00%
ROE -2.60 % 0.37 % -1.29 % -6.82 % -1.31 % -3.49 % 0.11 % -
  QoQ % -802.70% 128.68% 81.09% -420.61% 62.46% -3,272.73% -
  Horiz. % -2,363.64% 336.36% -1,172.73% -6,200.00% -1,190.91% -3,172.73% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 391.92 310.13 233.15 102.66 347.10 197.68 122.55 117.22%
  QoQ % 26.37% 33.02% 127.11% -70.42% 75.59% 61.31% -
  Horiz. % 319.80% 253.06% 190.25% 83.77% 283.23% 161.31% 100.00%
EPS -1.48 0.22 -0.80 -3.89 -0.80 -2.06 0.07 -
  QoQ % -772.73% 127.50% 79.43% -386.25% 61.17% -3,042.86% -
  Horiz. % -2,114.29% 314.29% -1,142.86% -5,557.14% -1,142.86% -2,942.86% 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 0.5700 0.5900 0.6200 0.5700 0.6100 0.5900 0.6200 -5.46%
  QoQ % -3.39% -4.84% 8.77% -6.56% 3.39% -4.84% -
  Horiz. % 91.94% 95.16% 100.00% 91.94% 98.39% 95.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,891
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 104.43 83.42 61.89 27.37 93.05 52.87 30.71 126.30%
  QoQ % 25.19% 34.79% 126.12% -70.59% 76.00% 72.16% -
  Horiz. % 340.05% 271.64% 201.53% 89.12% 303.00% 172.16% 100.00%
EPS -0.39 0.06 -0.21 -1.04 -0.21 -0.55 0.02 -
  QoQ % -750.00% 128.57% 79.81% -395.24% 61.82% -2,850.00% -
  Horiz. % -1,950.00% 300.00% -1,050.00% -5,200.00% -1,050.00% -2,750.00% 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 0.1519 0.1587 0.1646 0.1519 0.1635 0.1578 0.1554 -1.51%
  QoQ % -4.28% -3.58% 8.36% -7.09% 3.61% 1.54% -
  Horiz. % 97.75% 102.12% 105.92% 97.75% 105.21% 101.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.3150 0.3050 0.3150 0.3450 0.2950 0.3100 0.3500 -
P/RPS 0.08 0.10 0.14 0.34 0.08 0.16 0.29 -57.66%
  QoQ % -20.00% -28.57% -58.82% 325.00% -50.00% -44.83% -
  Horiz. % 27.59% 34.48% 48.28% 117.24% 27.59% 55.17% 100.00%
P/EPS -21.28 138.64 -39.38 -8.87 -36.88 -15.05 500.00 -
  QoQ % -115.35% 452.06% -343.97% 75.95% -145.05% -103.01% -
  Horiz. % -4.26% 27.73% -7.88% -1.77% -7.38% -3.01% 100.00%
EY -4.70 0.72 -2.54 -11.28 -2.71 -6.65 0.20 -
  QoQ % -752.78% 128.35% 77.48% -316.24% 59.25% -3,425.00% -
  Horiz. % -2,350.00% 360.00% -1,270.00% -5,640.00% -1,355.00% -3,325.00% 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 0.52 0.51 0.61 0.48 0.53 0.56 -1.20%
  QoQ % 5.77% 1.96% -16.39% 27.08% -9.43% -5.36% -
  Horiz. % 98.21% 92.86% 91.07% 108.93% 85.71% 94.64% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 21/11/12 -
Price 0.3200 0.3450 0.3150 0.3000 0.3700 0.3200 0.3200 -
P/RPS 0.08 0.11 0.14 0.29 0.11 0.16 0.26 -54.46%
  QoQ % -27.27% -21.43% -51.72% 163.64% -31.25% -38.46% -
  Horiz. % 30.77% 42.31% 53.85% 111.54% 42.31% 61.54% 100.00%
P/EPS -21.62 156.82 -39.38 -7.71 -46.25 -15.53 457.14 -
  QoQ % -113.79% 498.22% -410.77% 83.33% -197.81% -103.40% -
  Horiz. % -4.73% 34.30% -8.61% -1.69% -10.12% -3.40% 100.00%
EY -4.63 0.64 -2.54 -12.97 -2.16 -6.44 0.22 -
  QoQ % -823.44% 125.20% 80.42% -500.46% 66.46% -3,027.27% -
  Horiz. % -2,104.55% 290.91% -1,154.55% -5,895.45% -981.82% -2,927.27% 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 0.56 0.58 0.51 0.53 0.61 0.54 0.52 5.07%
  QoQ % -3.45% 13.73% -3.77% -13.11% 12.96% 3.85% -
  Horiz. % 107.69% 111.54% 98.08% 101.92% 117.31% 103.85% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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