Highlights

[BINTAI] QoQ Cumulative Quarter Result on 2014-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -216.20%    YoY -     -20.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 473,866 314,981 178,122 66,458 398,802 318,589 236,354 59.07%
  QoQ % 50.44% 76.83% 168.02% -83.34% 25.18% 34.79% -
  Horiz. % 200.49% 133.27% 75.36% 28.12% 168.73% 134.79% 100.00%
PBT 5,609 -7,416 -11,863 -5,672 6,041 3,087 994 217.29%
  QoQ % 175.63% 37.49% -109.15% -193.89% 95.69% 210.56% -
  Horiz. % 564.29% -746.08% -1,193.46% -570.62% 607.75% 310.56% 100.00%
Tax 2,444 2,391 0 0 -3,271 -1,097 -868 -
  QoQ % 2.22% 0.00% 0.00% 0.00% -198.18% -26.38% -
  Horiz. % -281.57% -275.46% -0.00% -0.00% 376.84% 126.38% 100.00%
NP 8,053 -5,025 -11,863 -5,672 2,770 1,990 126 1,502.60%
  QoQ % 260.26% 57.64% -109.15% -304.77% 39.20% 1,479.37% -
  Horiz. % 6,391.27% -3,988.10% -9,415.08% -4,501.59% 2,198.41% 1,579.37% 100.00%
NP to SH 6,039 -3,749 -9,836 -4,762 -1,506 226 -811 -
  QoQ % 261.08% 61.88% -106.55% -216.20% -766.37% 127.87% -
  Horiz. % -744.64% 462.27% 1,212.82% 587.18% 185.70% -27.87% 100.00%
Tax Rate -43.57 % - % - % - % 54.15 % 35.54 % 87.32 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 52.36% -59.30% -
  Horiz. % -49.90% 0.00% 0.00% 0.00% 62.01% 40.70% 100.00%
Total Cost 465,813 320,006 189,985 72,130 396,032 316,599 236,228 57.31%
  QoQ % 45.56% 68.44% 163.39% -81.79% 25.09% 34.02% -
  Horiz. % 197.19% 135.46% 80.42% 30.53% 167.65% 134.02% 100.00%
Net Worth 62,184 55,012 47,905 53,024 58,001 60,609 62,852 -0.71%
  QoQ % 13.04% 14.83% -9.65% -8.58% -4.30% -3.57% -
  Horiz. % 98.94% 87.53% 76.22% 84.36% 92.28% 96.43% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 62,184 55,012 47,905 53,024 58,001 60,609 62,852 -0.71%
  QoQ % 13.04% 14.83% -9.65% -8.58% -4.30% -3.57% -
  Horiz. % 98.94% 87.53% 76.22% 84.36% 92.28% 96.43% 100.00%
NOSH 101,942 101,874 101,927 101,970 101,756 102,727 101,374 0.37%
  QoQ % 0.07% -0.05% -0.04% 0.21% -0.94% 1.33% -
  Horiz. % 100.56% 100.49% 100.54% 100.59% 100.38% 101.33% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.70 % -1.60 % -6.66 % -8.53 % 0.69 % 0.62 % 0.05 % 951.77%
  QoQ % 206.25% 75.98% 21.92% -1,336.23% 11.29% 1,140.00% -
  Horiz. % 3,400.00% -3,200.00% -13,320.00% -17,060.00% 1,380.00% 1,240.00% 100.00%
ROE 9.71 % -6.81 % -20.53 % -8.98 % -2.60 % 0.37 % -1.29 % -
  QoQ % 242.58% 66.83% -128.62% -245.38% -802.70% 128.68% -
  Horiz. % -752.71% 527.91% 1,591.47% 696.12% 201.55% -28.68% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 464.84 309.18 174.75 65.17 391.92 310.13 233.15 58.48%
  QoQ % 50.35% 76.93% 168.14% -83.37% 26.37% 33.02% -
  Horiz. % 199.37% 132.61% 74.95% 27.95% 168.10% 133.02% 100.00%
EPS 5.61 -3.68 -9.65 -4.67 -1.48 0.22 -0.80 -
  QoQ % 252.45% 61.87% -106.64% -215.54% -772.73% 127.50% -
  Horiz. % -701.25% 460.00% 1,206.25% 583.75% 185.00% -27.50% 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 0.5400 0.4700 0.5200 0.5700 0.5900 0.6200 -1.08%
  QoQ % 12.96% 14.89% -9.62% -8.77% -3.39% -4.84% -
  Horiz. % 98.39% 87.10% 75.81% 83.87% 91.94% 95.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 163.63 108.77 61.51 22.95 137.71 110.01 81.62 59.06%
  QoQ % 50.44% 76.83% 168.02% -83.33% 25.18% 34.78% -
  Horiz. % 200.48% 133.26% 75.36% 28.12% 168.72% 134.78% 100.00%
EPS 2.09 -1.29 -3.40 -1.64 -0.52 0.08 -0.28 -
  QoQ % 262.02% 62.06% -107.32% -215.38% -750.00% 128.57% -
  Horiz. % -746.43% 460.71% 1,214.29% 585.71% 185.71% -28.57% 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 0.2147 0.1900 0.1654 0.1831 0.2003 0.2093 0.2170 -0.71%
  QoQ % 13.00% 14.87% -9.67% -8.59% -4.30% -3.55% -
  Horiz. % 98.94% 87.56% 76.22% 84.38% 92.30% 96.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.3100 0.2700 0.3600 0.4250 0.3150 0.3050 0.3150 -
P/RPS 0.07 0.09 0.21 0.65 0.08 0.10 0.14 -37.03%
  QoQ % -22.22% -57.14% -67.69% 712.50% -20.00% -28.57% -
  Horiz. % 50.00% 64.29% 150.00% 464.29% 57.14% 71.43% 100.00%
P/EPS 5.23 -7.34 -3.73 -9.10 -21.28 138.64 -39.38 -
  QoQ % 171.25% -96.78% 59.01% 57.24% -115.35% 452.06% -
  Horiz. % -13.28% 18.64% 9.47% 23.11% 54.04% -352.06% 100.00%
EY 19.11 -13.63 -26.81 -10.99 -4.70 0.72 -2.54 -
  QoQ % 240.21% 49.16% -143.95% -133.83% -752.78% 128.35% -
  Horiz. % -752.36% 536.61% 1,055.51% 432.68% 185.04% -28.35% 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 0.51 0.50 0.77 0.82 0.55 0.52 0.51 -
  QoQ % 2.00% -35.06% -6.10% 49.09% 5.77% 1.96% -
  Horiz. % 100.00% 98.04% 150.98% 160.78% 107.84% 101.96% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 11/02/15 27/11/14 28/08/14 28/05/14 27/02/14 29/11/13 -
Price 0.2250 0.2900 0.3450 0.3850 0.3200 0.3450 0.3150 -
P/RPS 0.05 0.09 0.20 0.59 0.08 0.11 0.14 -49.69%
  QoQ % -44.44% -55.00% -66.10% 637.50% -27.27% -21.43% -
  Horiz. % 35.71% 64.29% 142.86% 421.43% 57.14% 78.57% 100.00%
P/EPS 3.80 -7.88 -3.58 -8.24 -21.62 156.82 -39.38 -
  QoQ % 148.22% -120.11% 56.55% 61.89% -113.79% 498.22% -
  Horiz. % -9.65% 20.01% 9.09% 20.92% 54.90% -398.22% 100.00%
EY 26.33 -12.69 -27.97 -12.13 -4.63 0.64 -2.54 -
  QoQ % 307.49% 54.63% -130.59% -161.99% -823.44% 125.20% -
  Horiz. % -1,036.61% 499.61% 1,101.18% 477.56% 182.28% -25.20% 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 0.37 0.54 0.73 0.74 0.56 0.58 0.51 -19.28%
  QoQ % -31.48% -26.03% -1.35% 32.14% -3.45% 13.73% -
  Horiz. % 72.55% 105.88% 143.14% 145.10% 109.80% 113.73% 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.
 


 

146  106  389  1622 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.09+0.005 
 DYNACIA-PA 0.0450.00 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.07-0.055 
 XDL 0.110.00 
 ARMADA 0.485+0.02 
 AT 0.050.00 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.12+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers