Highlights

[BINTAI] QoQ Cumulative Quarter Result on 2015-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -161.02%    YoY -     22.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 477,604 325,154 203,741 86,865 473,866 314,981 178,122 92.89%
  QoQ % 46.89% 59.59% 134.55% -81.67% 50.44% 76.83% -
  Horiz. % 268.13% 182.55% 114.38% 48.77% 266.03% 176.83% 100.00%
PBT -24,487 -23,099 -16,599 -3,428 5,609 -7,416 -11,863 62.05%
  QoQ % -6.01% -39.16% -384.22% -161.12% 175.63% 37.49% -
  Horiz. % 206.41% 194.71% 139.92% 28.90% -47.28% 62.51% 100.00%
Tax -6,923 -775 -826 -5 2,444 2,391 0 -
  QoQ % -793.29% 6.17% -16,420.00% -100.20% 2.22% 0.00% -
  Horiz. % -289.54% -32.41% -34.55% -0.21% 102.22% 100.00% -
NP -31,410 -23,874 -17,425 -3,433 8,053 -5,025 -11,863 91.28%
  QoQ % -31.57% -37.01% -407.57% -142.63% 260.26% 57.64% -
  Horiz. % 264.77% 201.25% 146.89% 28.94% -67.88% 42.36% 100.00%
NP to SH -36,083 -26,015 -17,884 -3,685 6,039 -3,749 -9,836 137.67%
  QoQ % -38.70% -45.47% -385.32% -161.02% 261.08% 61.88% -
  Horiz. % 366.85% 264.49% 181.82% 37.46% -61.40% 38.12% 100.00%
Tax Rate - % - % - % - % -43.57 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 509,014 349,028 221,166 90,298 465,813 320,006 189,985 92.79%
  QoQ % 45.84% 57.81% 144.93% -80.61% 45.56% 68.44% -
  Horiz. % 267.92% 183.71% 116.41% 47.53% 245.18% 168.44% 100.00%
Net Worth 46,324 98,555 101,849 87,172 62,184 55,012 47,905 -2.21%
  QoQ % -53.00% -3.23% 16.84% 40.18% 13.04% 14.83% -
  Horiz. % 96.70% 205.73% 212.60% 181.97% 129.81% 114.83% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 46,324 98,555 101,849 87,172 62,184 55,012 47,905 -2.21%
  QoQ % -53.00% -3.23% 16.84% 40.18% 13.04% 14.83% -
  Horiz. % 96.70% 205.73% 212.60% 181.97% 129.81% 114.83% 100.00%
NOSH 178,172 185,954 172,625 132,078 101,942 101,874 101,927 45.06%
  QoQ % -4.18% 7.72% 30.70% 29.56% 0.07% -0.05% -
  Horiz. % 174.80% 182.44% 169.36% 129.58% 100.01% 99.95% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -6.58 % -7.34 % -8.55 % -3.95 % 1.70 % -1.60 % -6.66 % -0.80%
  QoQ % 10.35% 14.15% -116.46% -332.35% 206.25% 75.98% -
  Horiz. % 98.80% 110.21% 128.38% 59.31% -25.53% 24.02% 100.00%
ROE -77.89 % -26.40 % -17.56 % -4.23 % 9.71 % -6.81 % -20.53 % 143.06%
  QoQ % -195.04% -50.34% -315.13% -143.56% 242.58% 66.83% -
  Horiz. % 379.40% 128.59% 85.53% 20.60% -47.30% 33.17% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 268.06 174.86 118.02 65.77 464.84 309.18 174.75 32.97%
  QoQ % 53.30% 48.16% 79.44% -85.85% 50.35% 76.93% -
  Horiz. % 153.40% 100.06% 67.54% 37.64% 266.00% 176.93% 100.00%
EPS -20.25 -13.99 -10.36 -2.79 5.61 -3.68 -9.65 63.83%
  QoQ % -44.75% -35.04% -271.33% -149.73% 252.45% 61.87% -
  Horiz. % 209.84% 144.97% 107.36% 28.91% -58.13% 38.13% 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 0.2600 0.5300 0.5900 0.6600 0.6100 0.5400 0.4700 -32.59%
  QoQ % -50.94% -10.17% -10.61% 8.20% 12.96% 14.89% -
  Horiz. % 55.32% 112.77% 125.53% 140.43% 129.79% 114.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 164.92 112.28 70.35 30.00 163.63 108.77 61.51 92.88%
  QoQ % 46.88% 59.60% 134.50% -81.67% 50.44% 76.83% -
  Horiz. % 268.12% 182.54% 114.37% 48.77% 266.02% 176.83% 100.00%
EPS -12.46 -8.98 -6.18 -1.27 2.09 -1.29 -3.40 137.51%
  QoQ % -38.75% -45.31% -386.61% -160.77% 262.02% 62.06% -
  Horiz. % 366.47% 264.12% 181.76% 37.35% -61.47% 37.94% 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 0.1600 0.3403 0.3517 0.3010 0.2147 0.1900 0.1654 -2.19%
  QoQ % -52.98% -3.24% 16.84% 40.20% 13.00% 14.87% -
  Horiz. % 96.74% 205.74% 212.64% 181.98% 129.81% 114.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.2700 0.3200 0.2550 0.2900 0.3100 0.2700 0.3600 -
P/RPS 0.10 0.18 0.22 0.44 0.07 0.09 0.21 -38.99%
  QoQ % -44.44% -18.18% -50.00% 528.57% -22.22% -57.14% -
  Horiz. % 47.62% 85.71% 104.76% 209.52% 33.33% 42.86% 100.00%
P/EPS -1.33 -2.29 -2.46 -10.39 5.23 -7.34 -3.73 -49.68%
  QoQ % 41.92% 6.91% 76.32% -298.66% 171.25% -96.78% -
  Horiz. % 35.66% 61.39% 65.95% 278.55% -140.21% 196.78% 100.00%
EY -75.01 -43.72 -40.63 -9.62 19.11 -13.63 -26.81 98.43%
  QoQ % -71.57% -7.61% -322.35% -150.34% 240.21% 49.16% -
  Horiz. % 279.78% 163.07% 151.55% 35.88% -71.28% 50.84% 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 1.04 0.60 0.43 0.44 0.51 0.50 0.77 22.17%
  QoQ % 73.33% 39.53% -2.27% -13.73% 2.00% -35.06% -
  Horiz. % 135.06% 77.92% 55.84% 57.14% 66.23% 64.94% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 23/02/16 25/11/15 25/08/15 28/05/15 11/02/15 27/11/14 -
Price 0.2350 0.3150 0.3200 0.2500 0.2250 0.2900 0.3450 -
P/RPS 0.09 0.18 0.27 0.38 0.05 0.09 0.20 -41.25%
  QoQ % -50.00% -33.33% -28.95% 660.00% -44.44% -55.00% -
  Horiz. % 45.00% 90.00% 135.00% 190.00% 25.00% 45.00% 100.00%
P/EPS -1.16 -2.25 -3.09 -8.96 3.80 -7.88 -3.58 -52.79%
  QoQ % 48.44% 27.18% 65.51% -335.79% 148.22% -120.11% -
  Horiz. % 32.40% 62.85% 86.31% 250.28% -106.15% 220.11% 100.00%
EY -86.18 -44.41 -32.38 -11.16 26.33 -12.69 -27.97 111.60%
  QoQ % -94.06% -37.15% -190.14% -142.39% 307.49% 54.63% -
  Horiz. % 308.12% 158.78% 115.77% 39.90% -94.14% 45.37% 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 0.90 0.59 0.54 0.38 0.37 0.54 0.73 14.96%
  QoQ % 52.54% 9.26% 42.11% 2.70% -31.48% -26.03% -
  Horiz. % 123.29% 80.82% 73.97% 52.05% 50.68% 73.97% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers