Highlights

[BINTAI] QoQ Cumulative Quarter Result on 2015-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -45.47%    YoY -     -593.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 325,976 156,552 477,604 325,154 203,741 86,865 473,866 -22.02%
  QoQ % 108.22% -67.22% 46.89% 59.59% 134.55% -81.67% -
  Horiz. % 68.79% 33.04% 100.79% 68.62% 43.00% 18.33% 100.00%
PBT 420 335 -24,487 -23,099 -16,599 -3,428 5,609 -82.15%
  QoQ % 25.37% 101.37% -6.01% -39.16% -384.22% -161.12% -
  Horiz. % 7.49% 5.97% -436.57% -411.82% -295.94% -61.12% 100.00%
Tax -100 -50 -6,923 -775 -826 -5 2,444 -
  QoQ % -100.00% 99.28% -793.29% 6.17% -16,420.00% -100.20% -
  Horiz. % -4.09% -2.05% -283.27% -31.71% -33.80% -0.20% 100.00%
NP 320 285 -31,410 -23,874 -17,425 -3,433 8,053 -88.29%
  QoQ % 12.28% 100.91% -31.57% -37.01% -407.57% -142.63% -
  Horiz. % 3.97% 3.54% -390.04% -296.46% -216.38% -42.63% 100.00%
NP to SH 155 95 -36,083 -26,015 -17,884 -3,685 6,039 -91.24%
  QoQ % 63.16% 100.26% -38.70% -45.47% -385.32% -161.02% -
  Horiz. % 2.57% 1.57% -597.50% -430.78% -296.14% -61.02% 100.00%
Tax Rate 23.81 % 14.93 % - % - % - % - % -43.57 % -
  QoQ % 59.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -54.65% -34.27% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 325,656 156,267 509,014 349,028 221,166 90,298 465,813 -21.18%
  QoQ % 108.40% -69.30% 45.84% 57.81% 144.93% -80.61% -
  Horiz. % 69.91% 33.55% 109.27% 74.93% 47.48% 19.39% 100.00%
Net Worth 59,526 53,199 46,324 98,555 101,849 87,172 62,184 -2.86%
  QoQ % 11.89% 14.84% -53.00% -3.23% 16.84% 40.18% -
  Horiz. % 95.72% 85.55% 74.50% 158.49% 163.78% 140.18% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 59,526 53,199 46,324 98,555 101,849 87,172 62,184 -2.86%
  QoQ % 11.89% 14.84% -53.00% -3.23% 16.84% 40.18% -
  Horiz. % 95.72% 85.55% 74.50% 158.49% 163.78% 140.18% 100.00%
NOSH 212,594 189,999 178,172 185,954 172,625 132,078 101,942 63.01%
  QoQ % 11.89% 6.64% -4.18% 7.72% 30.70% 29.56% -
  Horiz. % 208.54% 186.38% 174.78% 182.41% 169.34% 129.56% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.10 % 0.18 % -6.58 % -7.34 % -8.55 % -3.95 % 1.70 % -84.80%
  QoQ % -44.44% 102.74% 10.35% 14.15% -116.46% -332.35% -
  Horiz. % 5.88% 10.59% -387.06% -431.76% -502.94% -232.35% 100.00%
ROE 0.26 % 0.18 % -77.89 % -26.40 % -17.56 % -4.23 % 9.71 % -90.99%
  QoQ % 44.44% 100.23% -195.04% -50.34% -315.13% -143.56% -
  Horiz. % 2.68% 1.85% -802.16% -271.88% -180.84% -43.56% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 153.33 82.40 268.06 174.86 118.02 65.77 464.84 -52.16%
  QoQ % 86.08% -69.26% 53.30% 48.16% 79.44% -85.85% -
  Horiz. % 32.99% 17.73% 57.67% 37.62% 25.39% 14.15% 100.00%
EPS 0.07 0.05 -20.25 -13.99 -10.36 -2.79 5.61 -94.58%
  QoQ % 40.00% 100.25% -44.75% -35.04% -271.33% -149.73% -
  Horiz. % 1.25% 0.89% -360.96% -249.38% -184.67% -49.73% 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 0.2800 0.2800 0.2600 0.5300 0.5900 0.6600 0.6100 -40.41%
  QoQ % 0.00% 7.69% -50.94% -10.17% -10.61% 8.20% -
  Horiz. % 45.90% 45.90% 42.62% 86.89% 96.72% 108.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 112.56 54.06 164.92 112.28 70.35 30.00 163.63 -22.02%
  QoQ % 108.21% -67.22% 46.88% 59.60% 134.50% -81.67% -
  Horiz. % 68.79% 33.04% 100.79% 68.62% 42.99% 18.33% 100.00%
EPS 0.05 0.03 -12.46 -8.98 -6.18 -1.27 2.09 -91.64%
  QoQ % 66.67% 100.24% -38.75% -45.31% -386.61% -160.77% -
  Horiz. % 2.39% 1.44% -596.17% -429.67% -295.69% -60.77% 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 0.2056 0.1837 0.1600 0.3403 0.3517 0.3010 0.2147 -2.84%
  QoQ % 11.92% 14.81% -52.98% -3.24% 16.84% 40.20% -
  Horiz. % 95.76% 85.56% 74.52% 158.50% 163.81% 140.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.1950 0.2000 0.2700 0.3200 0.2550 0.2900 0.3100 -
P/RPS 0.13 0.24 0.10 0.18 0.22 0.44 0.07 50.92%
  QoQ % -45.83% 140.00% -44.44% -18.18% -50.00% 528.57% -
  Horiz. % 185.71% 342.86% 142.86% 257.14% 314.29% 628.57% 100.00%
P/EPS 267.46 400.00 -1.33 -2.29 -2.46 -10.39 5.23 1,267.91%
  QoQ % -33.14% 30,175.19% 41.92% 6.91% 76.32% -298.66% -
  Horiz. % 5,113.96% 7,648.18% -25.43% -43.79% -47.04% -198.66% 100.00%
EY 0.37 0.25 -75.01 -43.72 -40.63 -9.62 19.11 -92.74%
  QoQ % 48.00% 100.33% -71.57% -7.61% -322.35% -150.34% -
  Horiz. % 1.94% 1.31% -392.52% -228.78% -212.61% -50.34% 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 0.70 0.71 1.04 0.60 0.43 0.44 0.51 23.43%
  QoQ % -1.41% -31.73% 73.33% 39.53% -2.27% -13.73% -
  Horiz. % 137.25% 139.22% 203.92% 117.65% 84.31% 86.27% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 18/08/16 31/05/16 23/02/16 25/11/15 25/08/15 28/05/15 -
Price 0.1800 0.2000 0.2350 0.3150 0.3200 0.2500 0.2250 -
P/RPS 0.12 0.24 0.09 0.18 0.27 0.38 0.05 78.97%
  QoQ % -50.00% 166.67% -50.00% -33.33% -28.95% 660.00% -
  Horiz. % 240.00% 480.00% 180.00% 360.00% 540.00% 760.00% 100.00%
P/EPS 246.88 400.00 -1.16 -2.25 -3.09 -8.96 3.80 1,503.86%
  QoQ % -38.28% 34,582.76% 48.44% 27.18% 65.51% -335.79% -
  Horiz. % 6,496.84% 10,526.32% -30.53% -59.21% -81.32% -235.79% 100.00%
EY 0.41 0.25 -86.18 -44.41 -32.38 -11.16 26.33 -93.72%
  QoQ % 64.00% 100.29% -94.06% -37.15% -190.14% -142.39% -
  Horiz. % 1.56% 0.95% -327.31% -168.67% -122.98% -42.39% 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 0.64 0.71 0.90 0.59 0.54 0.38 0.37 43.95%
  QoQ % -9.86% -21.11% 52.54% 9.26% 42.11% 2.70% -
  Horiz. % 172.97% 191.89% 243.24% 159.46% 145.95% 102.70% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers