Highlights

[BINTAI] QoQ Quarter Result on 2017-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     47.04%    YoY -     -6,109.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 8,800 21,585 63,934 124,732 186,193 170,620 169,424 -86.10%
  QoQ % -59.23% -66.24% -48.74% -33.01% 9.13% 0.71% -
  Horiz. % 5.19% 12.74% 37.74% 73.62% 109.90% 100.71% 100.00%
PBT 4,757 -2,691 7,009 -6,691 -13,555 -304 85 1,366.70%
  QoQ % 276.77% -138.39% 204.75% 50.64% -4,358.88% -457.65% -
  Horiz. % 5,596.47% -3,165.88% 8,245.88% -7,871.76% -15,947.06% -357.65% 100.00%
Tax 832 439 -1,754 -299 -393 18 -50 -
  QoQ % 89.52% 125.03% -486.62% 23.92% -2,283.33% 136.00% -
  Horiz. % -1,664.00% -878.00% 3,508.00% 598.00% 786.00% -36.00% 100.00%
NP 5,589 -2,252 5,255 -6,990 -13,948 -286 35 2,852.48%
  QoQ % 348.18% -142.85% 175.18% 49.89% -4,776.92% -917.14% -
  Horiz. % 15,968.57% -6,434.29% 15,014.29% -19,971.43% -39,851.43% -817.14% 100.00%
NP to SH 5,594 -2,251 7,282 -5,709 -10,779 -1,052 60 1,961.81%
  QoQ % 348.51% -130.91% 227.55% 47.04% -924.62% -1,853.33% -
  Horiz. % 9,323.33% -3,751.67% 12,136.67% -9,515.00% -17,965.00% -1,753.33% 100.00%
Tax Rate -17.49 % - % 25.02 % - % - % - % 58.82 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -29.73% 0.00% 42.54% 0.00% 0.00% 0.00% 100.00%
Total Cost 3,211 23,837 58,679 131,722 200,141 170,906 169,389 -92.91%
  QoQ % -86.53% -59.38% -55.45% -34.19% 17.11% 0.90% -
  Horiz. % 1.90% 14.07% 34.64% 77.76% 118.15% 100.90% 100.00%
Net Worth 71,898 92,030 94,906 74,774 49,983 60,114 59,526 13.43%
  QoQ % -21.87% -3.03% 26.92% 49.60% -16.85% 0.99% -
  Horiz. % 120.78% 154.60% 159.44% 125.62% 83.97% 100.99% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 71,898 92,030 94,906 74,774 49,983 60,114 59,526 13.43%
  QoQ % -21.87% -3.03% 26.92% 49.60% -16.85% 0.99% -
  Horiz. % 120.78% 154.60% 159.44% 125.62% 83.97% 100.99% 100.00%
NOSH 287,594 287,594 287,594 287,594 217,320 214,693 212,594 22.34%
  QoQ % 0.00% 0.00% 0.00% 32.34% 1.22% 0.99% -
  Horiz. % 135.28% 135.28% 135.28% 135.28% 102.22% 100.99% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 63.51 % -10.43 % 8.22 % -5.60 % -7.49 % -0.17 % 0.02 % 21,610.77%
  QoQ % 708.92% -226.89% 246.79% 25.23% -4,305.88% -950.00% -
  Horiz. % 317,550.00% -52,150.00% 41,100.00% -28,000.00% -37,450.00% -850.00% 100.00%
ROE 7.78 % -2.45 % 7.67 % -7.63 % -21.57 % -1.75 % 0.10 % 1,727.28%
  QoQ % 417.55% -131.94% 200.52% 64.63% -1,132.57% -1,850.00% -
  Horiz. % 7,780.00% -2,450.00% 7,670.00% -7,630.00% -21,570.00% -1,750.00% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.06 7.51 22.23 43.37 85.68 79.47 79.69 -88.64%
  QoQ % -59.25% -66.22% -48.74% -49.38% 7.81% -0.28% -
  Horiz. % 3.84% 9.42% 27.90% 54.42% 107.52% 99.72% 100.00%
EPS 1.95 -0.78 2.53 -1.98 -4.96 -0.49 0.03 1,520.74%
  QoQ % 350.00% -130.83% 227.78% 60.08% -912.24% -1,733.33% -
  Horiz. % 6,500.00% -2,600.00% 8,433.33% -6,600.00% -16,533.33% -1,633.33% 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 0.2500 0.3200 0.3300 0.2600 0.2300 0.2800 0.2800 -7.28%
  QoQ % -21.87% -3.03% 26.92% 13.04% -17.86% 0.00% -
  Horiz. % 89.29% 114.29% 117.86% 92.86% 82.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.04 7.45 22.08 43.07 64.30 58.92 58.50 -86.10%
  QoQ % -59.19% -66.26% -48.73% -33.02% 9.13% 0.72% -
  Horiz. % 5.20% 12.74% 37.74% 73.62% 109.91% 100.72% 100.00%
EPS 1.93 -0.78 2.51 -1.97 -3.72 -0.36 0.02 2,009.73%
  QoQ % 347.44% -131.08% 227.41% 47.04% -933.33% -1,900.00% -
  Horiz. % 9,650.00% -3,900.00% 12,550.00% -9,850.00% -18,600.00% -1,800.00% 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 0.2483 0.3178 0.3277 0.2582 0.1726 0.2076 0.2056 13.42%
  QoQ % -21.87% -3.02% 26.92% 49.59% -16.86% 0.97% -
  Horiz. % 120.77% 154.57% 159.39% 125.58% 83.95% 100.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1350 0.1750 0.1650 0.2050 0.2400 0.2200 0.1950 -
P/RPS 4.41 2.33 0.74 0.47 0.28 0.28 0.24 597.57%
  QoQ % 89.27% 214.86% 57.45% 67.86% 0.00% 16.67% -
  Horiz. % 1,837.50% 970.83% 308.33% 195.83% 116.67% 116.67% 100.00%
P/EPS 6.94 -22.36 6.52 -10.33 -4.84 -44.90 690.93 -95.36%
  QoQ % 131.04% -442.94% 163.12% -113.43% 89.22% -106.50% -
  Horiz. % 1.00% -3.24% 0.94% -1.50% -0.70% -6.50% 100.00%
EY 14.41 -4.47 15.35 -9.68 -20.67 -2.23 0.14 2,102.51%
  QoQ % 422.37% -129.12% 258.57% 53.17% -826.91% -1,692.86% -
  Horiz. % 10,292.86% -3,192.86% 10,964.29% -6,914.29% -14,764.29% -1,592.86% 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 0.55 0.50 0.79 1.04 0.79 0.70 -15.90%
  QoQ % -1.82% 10.00% -36.71% -24.04% 31.65% 12.86% -
  Horiz. % 77.14% 78.57% 71.43% 112.86% 148.57% 112.86% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 30/11/16 -
Price 0.1250 0.1600 0.1750 0.1950 0.2300 0.2250 0.1800 -
P/RPS 4.09 2.13 0.79 0.45 0.27 0.28 0.23 582.48%
  QoQ % 92.02% 169.62% 75.56% 66.67% -3.57% 21.74% -
  Horiz. % 1,778.26% 926.09% 343.48% 195.65% 117.39% 121.74% 100.00%
P/EPS 6.43 -20.44 6.91 -9.82 -4.64 -45.92 637.78 -95.35%
  QoQ % 131.46% -395.80% 170.37% -111.64% 89.90% -107.20% -
  Horiz. % 1.01% -3.20% 1.08% -1.54% -0.73% -7.20% 100.00%
EY 15.56 -4.89 14.47 -10.18 -21.57 -2.18 0.16 2,020.66%
  QoQ % 418.20% -133.79% 242.14% 52.80% -889.45% -1,462.50% -
  Horiz. % 9,725.00% -3,056.25% 9,043.75% -6,362.50% -13,481.25% -1,362.50% 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 0.50 0.53 0.75 1.00 0.80 0.64 -15.19%
  QoQ % 0.00% -5.66% -29.33% -25.00% 25.00% 25.00% -
  Horiz. % 78.12% 78.12% 82.81% 117.19% 156.25% 125.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers