Highlights

[BINTAI] QoQ Cumulative Quarter Result on 2012-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -224.85%    YoY -     -199.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 201,899 117,298 47,274 367,759 192,570 151,566 94,323 65.71%
  QoQ % 72.12% 148.12% -87.15% 90.97% 27.05% 60.69% -
  Horiz. % 214.05% 124.36% 50.12% 389.89% 204.16% 160.69% 100.00%
PBT 2,605 1,600 348 5,434 13,105 12,362 6,224 -43.90%
  QoQ % 62.81% 359.77% -93.60% -58.53% 6.01% 98.62% -
  Horiz. % 41.85% 25.71% 5.59% 87.31% 210.56% 198.62% 100.00%
Tax -2,576 -604 -158 -5,333 -2,095 -1,519 -514 191.43%
  QoQ % -326.49% -282.28% 97.04% -154.56% -37.92% -195.53% -
  Horiz. % 501.17% 117.51% 30.74% 1,037.55% 407.59% 295.53% 100.00%
NP 29 996 190 101 11,010 10,843 5,710 -97.00%
  QoQ % -97.09% 424.21% 88.12% -99.08% 1.54% 89.89% -
  Horiz. % 0.51% 17.44% 3.33% 1.77% 192.82% 189.89% 100.00%
NP to SH -2,104 67 -130 -9,486 7,598 8,300 4,867 -
  QoQ % -3,240.30% 151.54% 98.63% -224.85% -8.46% 70.54% -
  Horiz. % -43.23% 1.38% -2.67% -194.90% 156.11% 170.54% 100.00%
Tax Rate 98.89 % 37.75 % 45.40 % 98.14 % 15.99 % 12.29 % 8.26 % 419.41%
  QoQ % 161.96% -16.85% -53.74% 513.76% 30.11% 48.79% -
  Horiz. % 1,197.22% 457.02% 549.64% 1,188.14% 193.58% 148.79% 100.00%
Total Cost 201,870 116,302 47,084 367,658 181,560 140,723 88,613 72.70%
  QoQ % 73.57% 147.01% -87.19% 102.50% 29.02% 58.81% -
  Horiz. % 227.81% 131.25% 53.13% 414.90% 204.89% 158.81% 100.00%
Net Worth 60,260 59,342 59,719 61,130 74,350 75,361 71,274 -10.54%
  QoQ % 1.55% -0.63% -2.31% -17.78% -1.34% 5.74% -
  Horiz. % 84.55% 83.26% 83.79% 85.77% 104.32% 105.74% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 60,260 59,342 59,719 61,130 74,350 75,361 71,274 -10.54%
  QoQ % 1.55% -0.63% -2.31% -17.78% -1.34% 5.74% -
  Horiz. % 84.55% 83.26% 83.79% 85.77% 104.32% 105.74% 100.00%
NOSH 102,135 95,714 100,000 101,884 101,849 101,840 101,820 0.21%
  QoQ % 6.71% -4.29% -1.85% 0.03% 0.01% 0.02% -
  Horiz. % 100.31% 94.00% 98.21% 100.06% 100.03% 100.02% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.01 % 0.85 % 0.40 % 0.03 % 5.72 % 7.15 % 6.05 % -98.57%
  QoQ % -98.82% 112.50% 1,233.33% -99.48% -20.00% 18.18% -
  Horiz. % 0.17% 14.05% 6.61% 0.50% 94.55% 118.18% 100.00%
ROE -3.49 % 0.11 % -0.22 % -15.52 % 10.22 % 11.01 % 6.83 % -
  QoQ % -3,272.73% 150.00% 98.58% -251.86% -7.18% 61.20% -
  Horiz. % -51.10% 1.61% -3.22% -227.23% 149.63% 161.20% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 197.68 122.55 47.27 360.96 189.07 148.83 92.64 65.37%
  QoQ % 61.31% 159.26% -86.90% 90.91% 27.04% 60.65% -
  Horiz. % 213.39% 132.29% 51.03% 389.64% 204.09% 160.65% 100.00%
EPS -2.06 0.07 -0.13 -9.31 7.46 8.15 4.78 -
  QoQ % -3,042.86% 153.85% 98.60% -224.80% -8.47% 70.50% -
  Horiz. % -43.10% 1.46% -2.72% -194.77% 156.07% 170.50% 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 0.5900 0.6200 0.5972 0.6000 0.7300 0.7400 0.7000 -10.73%
  QoQ % -4.84% 3.82% -0.47% -17.81% -1.35% 5.71% -
  Horiz. % 84.29% 88.57% 85.31% 85.71% 104.29% 105.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 63.43 36.85 14.85 115.54 60.50 47.62 29.63 65.72%
  QoQ % 72.13% 148.15% -87.15% 90.98% 27.05% 60.72% -
  Horiz. % 214.07% 124.37% 50.12% 389.94% 204.18% 160.72% 100.00%
EPS -0.66 0.02 -0.04 -2.98 2.39 2.61 1.53 -
  QoQ % -3,400.00% 150.00% 98.66% -224.69% -8.43% 70.59% -
  Horiz. % -43.14% 1.31% -2.61% -194.77% 156.21% 170.59% 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 0.1893 0.1864 0.1876 0.1921 0.2336 0.2368 0.2239 -10.54%
  QoQ % 1.56% -0.64% -2.34% -17.77% -1.35% 5.76% -
  Horiz. % 84.55% 83.25% 83.79% 85.80% 104.33% 105.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3100 0.3500 0.5800 0.3700 0.3600 0.2600 0.3400 -
P/RPS 0.16 0.29 1.23 0.10 0.19 0.17 0.37 -42.67%
  QoQ % -44.83% -76.42% 1,130.00% -47.37% 11.76% -54.05% -
  Horiz. % 43.24% 78.38% 332.43% 27.03% 51.35% 45.95% 100.00%
P/EPS -15.05 500.00 -446.15 -3.97 4.83 3.19 7.11 -
  QoQ % -103.01% 212.07% -11,138.04% -182.19% 51.41% -55.13% -
  Horiz. % -211.67% 7,032.35% -6,274.96% -55.84% 67.93% 44.87% 100.00%
EY -6.65 0.20 -0.22 -25.16 20.72 31.35 14.06 -
  QoQ % -3,425.00% 190.91% 99.13% -221.43% -33.91% 122.97% -
  Horiz. % -47.30% 1.42% -1.56% -178.95% 147.37% 222.97% 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 0.56 0.97 0.62 0.49 0.35 0.49 5.35%
  QoQ % -5.36% -42.27% 56.45% 26.53% 40.00% -28.57% -
  Horiz. % 108.16% 114.29% 197.96% 126.53% 100.00% 71.43% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 29/08/12 31/05/12 23/02/12 24/11/11 25/08/11 -
Price 0.3200 0.3200 0.4100 0.3400 0.3600 0.3100 0.3250 -
P/RPS 0.16 0.26 0.87 0.09 0.19 0.21 0.35 -40.52%
  QoQ % -38.46% -70.11% 866.67% -52.63% -9.52% -40.00% -
  Horiz. % 45.71% 74.29% 248.57% 25.71% 54.29% 60.00% 100.00%
P/EPS -15.53 457.14 -315.38 -3.65 4.83 3.80 6.80 -
  QoQ % -103.40% 244.95% -8,540.55% -175.57% 27.11% -44.12% -
  Horiz. % -228.38% 6,722.65% -4,637.94% -53.68% 71.03% 55.88% 100.00%
EY -6.44 0.22 -0.32 -27.38 20.72 26.29 14.71 -
  QoQ % -3,027.27% 168.75% 98.83% -232.14% -21.19% 78.72% -
  Horiz. % -43.78% 1.50% -2.18% -186.13% 140.86% 178.72% 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 0.54 0.52 0.69 0.57 0.49 0.42 0.46 11.23%
  QoQ % 3.85% -24.64% 21.05% 16.33% 16.67% -8.70% -
  Horiz. % 117.39% 113.04% 150.00% 123.91% 106.52% 91.30% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS