[BINTAI] QoQ Cumulative Quarter Result on 2017-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 210,251 188,666 124,732 682,789 496,596 325,976 156,552 21.66% QoQ % 11.44% 51.26% -81.73% 37.49% 52.34% 108.22% - Horiz. % 134.30% 120.51% 79.67% 436.14% 317.21% 208.22% 100.00%
PBT -2,360 315 -6,691 -13,439 116 420 335 - QoQ % -849.21% 104.71% 50.21% -11,685.34% -72.38% 25.37% - Horiz. % -704.48% 94.03% -1,997.31% -4,011.64% 34.63% 125.37% 100.00%
Tax -1,614 -2,053 -299 -475 -82 -100 -50 907.41% QoQ % 21.38% -586.62% 37.05% -479.27% 18.00% -100.00% - Horiz. % 3,228.00% 4,106.00% 598.00% 950.00% 164.00% 200.00% 100.00%
NP -3,974 -1,738 -6,990 -13,914 34 320 285 - QoQ % -128.65% 75.14% 49.76% -41,023.53% -89.38% 12.28% - Horiz. % -1,394.39% -609.82% -2,452.63% -4,882.11% 11.93% 112.28% 100.00%
NP to SH -665 1,570 -5,709 -11,676 -897 155 95 - QoQ % -142.36% 127.50% 51.10% -1,201.67% -678.71% 63.16% - Horiz. % -700.00% 1,652.63% -6,009.47% -12,290.53% -944.21% 163.16% 100.00%
Tax Rate - % 651.75 % - % - % 70.69 % 23.81 % 14.93 % - QoQ % 0.00% 0.00% 0.00% 0.00% 196.89% 59.48% - Horiz. % 0.00% 4,365.37% 0.00% 0.00% 473.48% 159.48% 100.00%
Total Cost 214,225 190,404 131,722 696,703 496,562 325,656 156,267 23.33% QoQ % 12.51% 44.55% -81.09% 40.31% 52.48% 108.40% - Horiz. % 137.09% 121.85% 84.29% 445.84% 317.77% 208.40% 100.00%
Net Worth 92,030 94,906 74,774 49,983 59,800 59,526 53,199 43.96% QoQ % -3.03% 26.92% 49.60% -16.42% 0.46% 11.89% - Horiz. % 172.99% 178.39% 140.55% 93.95% 112.41% 111.89% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 92,030 94,906 74,774 49,983 59,800 59,526 53,199 43.96% QoQ % -3.03% 26.92% 49.60% -16.42% 0.46% 11.89% - Horiz. % 172.99% 178.39% 140.55% 93.95% 112.41% 111.89% 100.00%
NOSH 287,594 287,594 287,594 217,320 213,571 212,594 189,999 31.73% QoQ % 0.00% 0.00% 32.34% 1.76% 0.46% 11.89% - Horiz. % 151.37% 151.37% 151.37% 114.38% 112.41% 111.89% 100.00%
Ratio Analysis 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -1.89 % -0.92 % -5.60 % -2.04 % 0.01 % 0.10 % 0.18 % - QoQ % -105.43% 83.57% -174.51% -20,500.00% -90.00% -44.44% - Horiz. % -1,050.00% -511.11% -3,111.11% -1,133.33% 5.56% 55.56% 100.00%
ROE -0.72 % 1.65 % -7.63 % -23.36 % -1.50 % 0.26 % 0.18 % - QoQ % -143.64% 121.63% 67.34% -1,457.33% -676.92% 44.44% - Horiz. % -400.00% 916.67% -4,238.89% -12,977.78% -833.33% 144.44% 100.00%
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 73.11 65.60 43.37 314.19 232.52 153.33 82.40 -7.64% QoQ % 11.45% 51.26% -86.20% 35.12% 51.65% 86.08% - Horiz. % 88.73% 79.61% 52.63% 381.30% 282.18% 186.08% 100.00%
EPS -0.23 0.55 -1.98 -5.37 -0.42 0.07 0.05 - QoQ % -141.82% 127.78% 63.13% -1,178.57% -700.00% 40.00% - Horiz. % -460.00% 1,100.00% -3,960.00% -10,740.00% -840.00% 140.00% 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 0.3200 0.3300 0.2600 0.2300 0.2800 0.2800 0.2800 9.28% QoQ % -3.03% 26.92% 13.04% -17.86% 0.00% 0.00% - Horiz. % 114.29% 117.86% 92.86% 82.14% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.60 65.15 43.07 235.78 171.48 112.56 54.06 21.66% QoQ % 11.44% 51.27% -81.73% 37.50% 52.35% 108.21% - Horiz. % 134.30% 120.51% 79.67% 436.15% 317.20% 208.21% 100.00%
EPS -0.23 0.54 -1.97 -4.03 -0.31 0.05 0.03 - QoQ % -142.59% 127.41% 51.12% -1,200.00% -720.00% 66.67% - Horiz. % -766.67% 1,800.00% -6,566.67% -13,433.33% -1,033.33% 166.67% 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 0.3178 0.3277 0.2582 0.1726 0.2065 0.2056 0.1837 43.97% QoQ % -3.02% 26.92% 49.59% -16.42% 0.44% 11.92% - Horiz. % 173.00% 178.39% 140.56% 93.96% 112.41% 111.92% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1750 0.1650 0.2050 0.2400 0.2200 0.1950 0.2000 -
P/RPS 0.24 0.25 0.47 0.08 0.09 0.13 0.24 - QoQ % -4.00% -46.81% 487.50% -11.11% -30.77% -45.83% - Horiz. % 100.00% 104.17% 195.83% 33.33% 37.50% 54.17% 100.00%
P/EPS -75.68 30.22 -10.33 -4.47 -52.38 267.46 400.00 - QoQ % -350.43% 392.55% -131.10% 91.47% -119.58% -33.14% - Horiz. % -18.92% 7.55% -2.58% -1.12% -13.10% 66.86% 100.00%
EY -1.32 3.31 -9.68 -22.39 -1.91 0.37 0.25 - QoQ % -139.88% 134.19% 56.77% -1,072.25% -616.22% 48.00% - Horiz. % -528.00% 1,324.00% -3,872.00% -8,956.00% -764.00% 148.00% 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 0.55 0.50 0.79 1.04 0.79 0.70 0.71 -15.61% QoQ % 10.00% -36.71% -24.04% 31.65% 12.86% -1.41% - Horiz. % 77.46% 70.42% 111.27% 146.48% 111.27% 98.59% 100.00%
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 30/11/16 18/08/16 -
Price 0.1600 0.1750 0.1950 0.2300 0.2250 0.1800 0.2000 -
P/RPS 0.22 0.27 0.45 0.07 0.10 0.12 0.24 -5.62% QoQ % -18.52% -40.00% 542.86% -30.00% -16.67% -50.00% - Horiz. % 91.67% 112.50% 187.50% 29.17% 41.67% 50.00% 100.00%
P/EPS -69.20 32.06 -9.82 -4.28 -53.57 246.88 400.00 - QoQ % -315.85% 426.48% -129.44% 92.01% -121.70% -38.28% - Horiz. % -17.30% 8.02% -2.45% -1.07% -13.39% 61.72% 100.00%
EY -1.45 3.12 -10.18 -23.36 -1.87 0.41 0.25 - QoQ % -146.47% 130.65% 56.42% -1,149.20% -556.10% 64.00% - Horiz. % -580.00% 1,248.00% -4,072.00% -9,344.00% -748.00% 164.00% 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 0.53 0.75 1.00 0.80 0.64 0.71 -20.80% QoQ % -5.66% -29.33% -25.00% 25.00% 25.00% -9.86% - Horiz. % 70.42% 74.65% 105.63% 140.85% 112.68% 90.14% 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- Q4 (31.03.2017).pdf 
