Highlights

[BINTAI] QoQ Quarter Result on 2015-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -137.66%    YoY -     22.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 152,450 121,413 116,876 86,865 158,885 136,859 111,664 23.04%
  QoQ % 25.56% 3.88% 34.55% -45.33% 16.09% 22.56% -
  Horiz. % 136.53% 108.73% 104.67% 77.79% 142.29% 122.56% 100.00%
PBT -1,385 -6,500 -13,171 -3,428 13,021 4,447 -6,191 -63.11%
  QoQ % 78.69% 50.65% -284.22% -126.33% 192.80% 171.83% -
  Horiz. % 22.37% 104.99% 212.74% 55.37% -210.32% -71.83% 100.00%
Tax -6,148 51 -821 -5 53 2,391 0 -
  QoQ % -12,154.90% 106.21% -16,320.00% -109.43% -97.78% 0.00% -
  Horiz. % -257.13% 2.13% -34.34% -0.21% 2.22% 100.00% -
NP -7,533 -6,449 -13,992 -3,433 13,074 6,838 -6,191 13.96%
  QoQ % -16.81% 53.91% -307.57% -126.26% 91.20% 210.45% -
  Horiz. % 121.68% 104.17% 226.01% 55.45% -211.18% -110.45% 100.00%
NP to SH -10,065 -8,131 -14,199 -3,685 9,784 6,087 -5,074 57.81%
  QoQ % -23.79% 42.74% -285.32% -137.66% 60.74% 219.96% -
  Horiz. % 198.36% 160.25% 279.84% 72.63% -192.83% -119.96% 100.00%
Tax Rate - % - % - % - % -0.41 % -53.77 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 99.24% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.76% 100.00% -
Total Cost 159,983 127,862 130,868 90,298 145,811 130,021 117,855 22.58%
  QoQ % 25.12% -2.30% 44.93% -38.07% 12.14% 10.32% -
  Horiz. % 135.75% 108.49% 111.04% 76.62% 123.72% 110.32% 100.00%
Net Worth 46,316 98,613 101,914 87,172 66,245 55,058 47,887 -2.20%
  QoQ % -53.03% -3.24% 16.91% 31.59% 20.32% 14.98% -
  Horiz. % 96.72% 205.93% 212.82% 182.04% 138.34% 114.98% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 46,316 98,613 101,914 87,172 66,245 55,058 47,887 -2.20%
  QoQ % -53.03% -3.24% 16.91% 31.59% 20.32% 14.98% -
  Horiz. % 96.72% 205.93% 212.82% 182.04% 138.34% 114.98% 100.00%
NOSH 178,141 186,064 172,737 132,078 101,916 101,959 101,887 45.08%
  QoQ % -4.26% 7.72% 30.78% 29.59% -0.04% 0.07% -
  Horiz. % 174.84% 182.62% 169.54% 129.63% 100.03% 100.07% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -4.94 % -5.31 % -11.97 % -3.95 % 8.23 % 5.00 % -5.54 % -7.35%
  QoQ % 6.97% 55.64% -203.04% -148.00% 64.60% 190.25% -
  Horiz. % 89.17% 95.85% 216.06% 71.30% -148.56% -90.25% 100.00%
ROE -21.73 % -8.25 % -13.93 % -4.23 % 14.77 % 11.06 % -10.60 % 61.30%
  QoQ % -163.39% 40.78% -229.31% -128.64% 33.54% 204.34% -
  Horiz. % 205.00% 77.83% 131.42% 39.91% -139.34% -104.34% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 85.58 65.25 67.66 65.77 155.90 134.23 109.60 -15.19%
  QoQ % 31.16% -3.56% 2.87% -57.81% 16.14% 22.47% -
  Horiz. % 78.08% 59.53% 61.73% 60.01% 142.24% 122.47% 100.00%
EPS -5.65 -4.37 -8.22 -2.79 9.60 5.97 -4.98 8.77%
  QoQ % -29.29% 46.84% -194.62% -129.06% 60.80% 219.88% -
  Horiz. % 113.45% 87.75% 165.06% 56.02% -192.77% -119.88% 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 0.2600 0.5300 0.5900 0.6600 0.6500 0.5400 0.4700 -32.59%
  QoQ % -50.94% -10.17% -10.61% 1.54% 20.37% 14.89% -
  Horiz. % 55.32% 112.77% 125.53% 140.43% 138.30% 114.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 350,091
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 43.55 34.68 33.38 24.81 45.38 39.09 31.90 23.04%
  QoQ % 25.58% 3.89% 34.54% -45.33% 16.09% 22.54% -
  Horiz. % 136.52% 108.71% 104.64% 77.77% 142.26% 122.54% 100.00%
EPS -2.87 -2.32 -4.06 -1.05 2.79 1.74 -1.45 57.58%
  QoQ % -23.71% 42.86% -286.67% -137.63% 60.34% 220.00% -
  Horiz. % 197.93% 160.00% 280.00% 72.41% -192.41% -120.00% 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 0.1323 0.2817 0.2911 0.2490 0.1892 0.1573 0.1368 -2.20%
  QoQ % -53.04% -3.23% 16.91% 31.61% 20.28% 14.99% -
  Horiz. % 96.71% 205.92% 212.79% 182.02% 138.30% 114.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.2700 0.3200 0.2550 0.2900 0.3100 0.2700 0.3600 -
P/RPS 0.32 0.49 0.38 0.44 0.20 0.20 0.33 -2.03%
  QoQ % -34.69% 28.95% -13.64% 120.00% 0.00% -39.39% -
  Horiz. % 96.97% 148.48% 115.15% 133.33% 60.61% 60.61% 100.00%
P/EPS -4.78 -7.32 -3.10 -10.39 3.23 4.52 -7.23 -24.09%
  QoQ % 34.70% -136.13% 70.16% -421.67% -28.54% 162.52% -
  Horiz. % 66.11% 101.24% 42.88% 143.71% -44.67% -62.52% 100.00%
EY -20.93 -13.66 -32.24 -9.62 30.97 22.11 -13.83 31.78%
  QoQ % -53.22% 57.63% -235.14% -131.06% 40.07% 259.87% -
  Horiz. % 151.34% 98.77% 233.12% 69.56% -223.93% -159.87% 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 1.04 0.60 0.43 0.44 0.48 0.50 0.77 22.17%
  QoQ % 73.33% 39.53% -2.27% -8.33% -4.00% -35.06% -
  Horiz. % 135.06% 77.92% 55.84% 57.14% 62.34% 64.94% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 23/02/16 25/11/15 25/08/15 28/05/15 11/02/15 27/11/14 -
Price 0.2350 0.3150 0.3200 0.2500 0.2250 0.2900 0.3450 -
P/RPS 0.27 0.48 0.47 0.38 0.14 0.22 0.31 -8.79%
  QoQ % -43.75% 2.13% 23.68% 171.43% -36.36% -29.03% -
  Horiz. % 87.10% 154.84% 151.61% 122.58% 45.16% 70.97% 100.00%
P/EPS -4.16 -7.21 -3.89 -8.96 2.34 4.86 -6.93 -28.82%
  QoQ % 42.30% -85.35% 56.58% -482.91% -51.85% 170.13% -
  Horiz. % 60.03% 104.04% 56.13% 129.29% -33.77% -70.13% 100.00%
EY -24.04 -13.87 -25.69 -11.16 42.67 20.59 -14.43 40.49%
  QoQ % -73.32% 46.01% -130.20% -126.15% 107.24% 242.69% -
  Horiz. % 166.60% 96.12% 178.03% 77.34% -295.70% -142.69% 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 0.90 0.59 0.54 0.38 0.35 0.54 0.73 14.96%
  QoQ % 52.54% 9.26% 42.11% 8.57% -35.19% -26.03% -
  Horiz. % 123.29% 80.82% 73.97% 52.05% 47.95% 73.97% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.220.00 
 BTECH 0.480.00 

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!
PARTNERS & BROKERS