Highlights

[BINTAI] QoQ Cumulative Quarter Result on 2015-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     261.08%    YoY -     501.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 325,154 203,741 86,865 473,866 314,981 178,122 66,458 187.37%
  QoQ % 59.59% 134.55% -81.67% 50.44% 76.83% 168.02% -
  Horiz. % 489.26% 306.57% 130.71% 713.03% 473.95% 268.02% 100.00%
PBT -23,099 -16,599 -3,428 5,609 -7,416 -11,863 -5,672 154.37%
  QoQ % -39.16% -384.22% -161.12% 175.63% 37.49% -109.15% -
  Horiz. % 407.25% 292.65% 60.44% -98.89% 130.75% 209.15% 100.00%
Tax -775 -826 -5 2,444 2,391 0 0 -
  QoQ % 6.17% -16,420.00% -100.20% 2.22% 0.00% 0.00% -
  Horiz. % -32.41% -34.55% -0.21% 102.22% 100.00% - -
NP -23,874 -17,425 -3,433 8,053 -5,025 -11,863 -5,672 160.01%
  QoQ % -37.01% -407.57% -142.63% 260.26% 57.64% -109.15% -
  Horiz. % 420.91% 307.21% 60.53% -141.98% 88.59% 209.15% 100.00%
NP to SH -26,015 -17,884 -3,685 6,039 -3,749 -9,836 -4,762 209.23%
  QoQ % -45.47% -385.32% -161.02% 261.08% 61.88% -106.55% -
  Horiz. % 546.30% 375.56% 77.38% -126.82% 78.73% 206.55% 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% 100.00% - - -
Total Cost 349,028 221,166 90,298 465,813 320,006 189,985 72,130 185.27%
  QoQ % 57.81% 144.93% -80.61% 45.56% 68.44% 163.39% -
  Horiz. % 483.89% 306.62% 125.19% 645.80% 443.65% 263.39% 100.00%
Net Worth 98,555 101,849 87,172 62,184 55,012 47,905 53,024 51.00%
  QoQ % -3.23% 16.84% 40.18% 13.04% 14.83% -9.65% -
  Horiz. % 185.87% 192.08% 164.40% 117.28% 103.75% 90.35% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 98,555 101,849 87,172 62,184 55,012 47,905 53,024 51.00%
  QoQ % -3.23% 16.84% 40.18% 13.04% 14.83% -9.65% -
  Horiz. % 185.87% 192.08% 164.40% 117.28% 103.75% 90.35% 100.00%
NOSH 185,954 172,625 132,078 101,942 101,874 101,927 101,970 49.10%
  QoQ % 7.72% 30.70% 29.56% 0.07% -0.05% -0.04% -
  Horiz. % 182.36% 169.29% 129.53% 99.97% 99.91% 99.96% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -7.34 % -8.55 % -3.95 % 1.70 % -1.60 % -6.66 % -8.53 % -9.51%
  QoQ % 14.15% -116.46% -332.35% 206.25% 75.98% 21.92% -
  Horiz. % 86.05% 100.23% 46.31% -19.93% 18.76% 78.08% 100.00%
ROE -26.40 % -17.56 % -4.23 % 9.71 % -6.81 % -20.53 % -8.98 % 104.82%
  QoQ % -50.34% -315.13% -143.56% 242.58% 66.83% -128.62% -
  Horiz. % 293.99% 195.55% 47.10% -108.13% 75.84% 228.62% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 174.86 118.02 65.77 464.84 309.18 174.75 65.17 92.74%
  QoQ % 48.16% 79.44% -85.85% 50.35% 76.93% 168.14% -
  Horiz. % 268.31% 181.10% 100.92% 713.27% 474.42% 268.14% 100.00%
EPS -13.99 -10.36 -2.79 5.61 -3.68 -9.65 -4.67 107.40%
  QoQ % -35.04% -271.33% -149.73% 252.45% 61.87% -106.64% -
  Horiz. % 299.57% 221.84% 59.74% -120.13% 78.80% 206.64% 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 0.5300 0.5900 0.6600 0.6100 0.5400 0.4700 0.5200 1.27%
  QoQ % -10.17% -10.61% 8.20% 12.96% 14.89% -9.62% -
  Horiz. % 101.92% 113.46% 126.92% 117.31% 103.85% 90.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 112.28 70.35 30.00 163.63 108.77 61.51 22.95 187.36%
  QoQ % 59.60% 134.50% -81.67% 50.44% 76.83% 168.02% -
  Horiz. % 489.24% 306.54% 130.72% 712.98% 473.94% 268.02% 100.00%
EPS -8.98 -6.18 -1.27 2.09 -1.29 -3.40 -1.64 209.70%
  QoQ % -45.31% -386.61% -160.77% 262.02% 62.06% -107.32% -
  Horiz. % 547.56% 376.83% 77.44% -127.44% 78.66% 207.32% 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 0.3403 0.3517 0.3010 0.2147 0.1900 0.1654 0.1831 50.99%
  QoQ % -3.24% 16.84% 40.20% 13.00% 14.87% -9.67% -
  Horiz. % 185.85% 192.08% 164.39% 117.26% 103.77% 90.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3200 0.2550 0.2900 0.3100 0.2700 0.3600 0.4250 -
P/RPS 0.18 0.22 0.44 0.07 0.09 0.21 0.65 -57.42%
  QoQ % -18.18% -50.00% 528.57% -22.22% -57.14% -67.69% -
  Horiz. % 27.69% 33.85% 67.69% 10.77% 13.85% 32.31% 100.00%
P/EPS -2.29 -2.46 -10.39 5.23 -7.34 -3.73 -9.10 -60.04%
  QoQ % 6.91% 76.32% -298.66% 171.25% -96.78% 59.01% -
  Horiz. % 25.16% 27.03% 114.18% -57.47% 80.66% 40.99% 100.00%
EY -43.72 -40.63 -9.62 19.11 -13.63 -26.81 -10.99 150.44%
  QoQ % -7.61% -322.35% -150.34% 240.21% 49.16% -143.95% -
  Horiz. % 397.82% 369.70% 87.53% -173.89% 124.02% 243.95% 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 0.60 0.43 0.44 0.51 0.50 0.77 0.82 -18.75%
  QoQ % 39.53% -2.27% -13.73% 2.00% -35.06% -6.10% -
  Horiz. % 73.17% 52.44% 53.66% 62.20% 60.98% 93.90% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 25/11/15 25/08/15 28/05/15 11/02/15 27/11/14 28/08/14 -
Price 0.3150 0.3200 0.2500 0.2250 0.2900 0.3450 0.3850 -
P/RPS 0.18 0.27 0.38 0.05 0.09 0.20 0.59 -54.58%
  QoQ % -33.33% -28.95% 660.00% -44.44% -55.00% -66.10% -
  Horiz. % 30.51% 45.76% 64.41% 8.47% 15.25% 33.90% 100.00%
P/EPS -2.25 -3.09 -8.96 3.80 -7.88 -3.58 -8.24 -57.81%
  QoQ % 27.18% 65.51% -335.79% 148.22% -120.11% 56.55% -
  Horiz. % 27.31% 37.50% 108.74% -46.12% 95.63% 43.45% 100.00%
EY -44.41 -32.38 -11.16 26.33 -12.69 -27.97 -12.13 136.98%
  QoQ % -37.15% -190.14% -142.39% 307.49% 54.63% -130.59% -
  Horiz. % 366.12% 266.94% 92.00% -217.07% 104.62% 230.59% 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 0.59 0.54 0.38 0.37 0.54 0.73 0.74 -13.98%
  QoQ % 9.26% 42.11% 2.70% -31.48% -26.03% -1.35% -
  Horiz. % 79.73% 72.97% 51.35% 50.00% 72.97% 98.65% 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.
 


 

254  235  497  1279 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.015-0.005 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 AT 0.050.00 
 TDM 0.32+0.01 
 WCEHB 0.32+0.015 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers