[BINTAI] QoQ Cumulative Quarter Result on 2016-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 188,666 124,732 682,789 496,596 325,976 156,552 477,604 -46.13% QoQ % 51.26% -81.73% 37.49% 52.34% 108.22% -67.22% - Horiz. % 39.50% 26.12% 142.96% 103.98% 68.25% 32.78% 100.00%
PBT 315 -6,691 -13,439 116 420 335 -24,487 - QoQ % 104.71% 50.21% -11,685.34% -72.38% 25.37% 101.37% - Horiz. % -1.29% 27.32% 54.88% -0.47% -1.72% -1.37% 100.00%
Tax -2,053 -299 -475 -82 -100 -50 -6,923 -55.50% QoQ % -586.62% 37.05% -479.27% 18.00% -100.00% 99.28% - Horiz. % 29.65% 4.32% 6.86% 1.18% 1.44% 0.72% 100.00%
NP -1,738 -6,990 -13,914 34 320 285 -31,410 -85.45% QoQ % 75.14% 49.76% -41,023.53% -89.38% 12.28% 100.91% - Horiz. % 5.53% 22.25% 44.30% -0.11% -1.02% -0.91% 100.00%
NP to SH 1,570 -5,709 -11,676 -897 155 95 -36,083 - QoQ % 127.50% 51.10% -1,201.67% -678.71% 63.16% 100.26% - Horiz. % -4.35% 15.82% 32.36% 2.49% -0.43% -0.26% 100.00%
Tax Rate 651.75 % - % - % 70.69 % 23.81 % 14.93 % - % - QoQ % 0.00% 0.00% 0.00% 196.89% 59.48% 0.00% - Horiz. % 4,365.37% 0.00% 0.00% 473.48% 159.48% 100.00% -
Total Cost 190,404 131,722 696,703 496,562 325,656 156,267 509,014 -48.05% QoQ % 44.55% -81.09% 40.31% 52.48% 108.40% -69.30% - Horiz. % 37.41% 25.88% 136.87% 97.55% 63.98% 30.70% 100.00%
Net Worth 94,906 74,774 49,983 59,800 59,526 53,199 46,324 61.24% QoQ % 26.92% 49.60% -16.42% 0.46% 11.89% 14.84% - Horiz. % 204.87% 161.41% 107.90% 129.09% 128.50% 114.84% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 94,906 74,774 49,983 59,800 59,526 53,199 46,324 61.24% QoQ % 26.92% 49.60% -16.42% 0.46% 11.89% 14.84% - Horiz. % 204.87% 161.41% 107.90% 129.09% 128.50% 114.84% 100.00%
NOSH 287,594 287,594 217,320 213,571 212,594 189,999 178,172 37.56% QoQ % 0.00% 32.34% 1.76% 0.46% 11.89% 6.64% - Horiz. % 161.41% 161.41% 121.97% 119.87% 119.32% 106.64% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -0.92 % -5.60 % -2.04 % 0.01 % 0.10 % 0.18 % -6.58 % -73.03% QoQ % 83.57% -174.51% -20,500.00% -90.00% -44.44% 102.74% - Horiz. % 13.98% 85.11% 31.00% -0.15% -1.52% -2.74% 100.00%
ROE 1.65 % -7.63 % -23.36 % -1.50 % 0.26 % 0.18 % -77.89 % - QoQ % 121.63% 67.34% -1,457.33% -676.92% 44.44% 100.23% - Horiz. % -2.12% 9.80% 29.99% 1.93% -0.33% -0.23% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 65.60 43.37 314.19 232.52 153.33 82.40 268.06 -60.84% QoQ % 51.26% -86.20% 35.12% 51.65% 86.08% -69.26% - Horiz. % 24.47% 16.18% 117.21% 86.74% 57.20% 30.74% 100.00%
EPS 0.55 -1.98 -5.37 -0.42 0.07 0.05 -20.25 - QoQ % 127.78% 63.13% -1,178.57% -700.00% 40.00% 100.25% - Horiz. % -2.72% 9.78% 26.52% 2.07% -0.35% -0.25% 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 0.3300 0.2600 0.2300 0.2800 0.2800 0.2800 0.2600 17.21% QoQ % 26.92% 13.04% -17.86% 0.00% 0.00% 7.69% - Horiz. % 126.92% 100.00% 88.46% 107.69% 107.69% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,891 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 49.40 32.66 178.79 130.04 85.36 40.99 125.06 -46.13% QoQ % 51.26% -81.73% 37.49% 52.34% 108.25% -67.22% - Horiz. % 39.50% 26.12% 142.96% 103.98% 68.26% 32.78% 100.00%
EPS 0.41 -1.49 -3.06 -0.23 0.04 0.02 -9.45 - QoQ % 127.52% 51.31% -1,230.43% -675.00% 100.00% 100.21% - Horiz. % -4.34% 15.77% 32.38% 2.43% -0.42% -0.21% 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 0.2485 0.1958 0.1309 0.1566 0.1559 0.1393 0.1213 61.23% QoQ % 26.92% 49.58% -16.41% 0.45% 11.92% 14.84% - Horiz. % 204.86% 161.42% 107.91% 129.10% 128.52% 114.84% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.1650 0.2050 0.2400 0.2200 0.1950 0.2000 0.2700 -
P/RPS 0.25 0.47 0.08 0.09 0.13 0.24 0.10 84.10% QoQ % -46.81% 487.50% -11.11% -30.77% -45.83% 140.00% - Horiz. % 250.00% 470.00% 80.00% 90.00% 130.00% 240.00% 100.00%
P/EPS 30.22 -10.33 -4.47 -52.38 267.46 400.00 -1.33 - QoQ % 392.55% -131.10% 91.47% -119.58% -33.14% 30,175.19% - Horiz. % -2,272.18% 776.69% 336.09% 3,938.35% -20,109.77% -30,075.19% 100.00%
EY 3.31 -9.68 -22.39 -1.91 0.37 0.25 -75.01 - QoQ % 134.19% 56.77% -1,072.25% -616.22% 48.00% 100.33% - Horiz. % -4.41% 12.90% 29.85% 2.55% -0.49% -0.33% 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 0.50 0.79 1.04 0.79 0.70 0.71 1.04 -38.60% QoQ % -36.71% -24.04% 31.65% 12.86% -1.41% -31.73% - Horiz. % 48.08% 75.96% 100.00% 75.96% 67.31% 68.27% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 23/02/17 30/11/16 18/08/16 31/05/16 -
Price 0.1750 0.1950 0.2300 0.2250 0.1800 0.2000 0.2350 -
P/RPS 0.27 0.45 0.07 0.10 0.12 0.24 0.09 107.87% QoQ % -40.00% 542.86% -30.00% -16.67% -50.00% 166.67% - Horiz. % 300.00% 500.00% 77.78% 111.11% 133.33% 266.67% 100.00%
P/EPS 32.06 -9.82 -4.28 -53.57 246.88 400.00 -1.16 - QoQ % 426.48% -129.44% 92.01% -121.70% -38.28% 34,582.76% - Horiz. % -2,763.79% 846.55% 368.97% 4,618.10% -21,282.76% -34,482.76% 100.00%
EY 3.12 -10.18 -23.36 -1.87 0.41 0.25 -86.18 - QoQ % 130.65% 56.42% -1,149.20% -556.10% 64.00% 100.29% - Horiz. % -3.62% 11.81% 27.11% 2.17% -0.48% -0.29% 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 0.53 0.75 1.00 0.80 0.64 0.71 0.90 -29.72% QoQ % -29.33% -25.00% 25.00% 25.00% -9.86% -21.11% - Horiz. % 58.89% 83.33% 111.11% 88.89% 71.11% 78.89% 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.
Comment
BKCB QUARTERLY RESULTS_31.12.2016.pdf 
