Highlights

[BINTAI] QoQ Quarter Result on 2009-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     -171.91%    YoY -     -146.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 69,876 89,551 85,396 104,953 96,521 56,527 39,897 45.45%
  QoQ % -21.97% 4.87% -18.63% 8.74% 70.75% 41.68% -
  Horiz. % 175.14% 224.46% 214.04% 263.06% 241.93% 141.68% 100.00%
PBT -2,141 5,233 -366 172 2,836 1,048 -99 680.61%
  QoQ % -140.91% 1,529.78% -312.79% -93.94% 170.61% 1,158.59% -
  Horiz. % 2,162.63% -5,285.86% 369.70% -173.74% -2,864.65% -1,058.59% 100.00%
Tax -100 -2,485 4 4 -3 -377 192 -
  QoQ % 95.98% -62,225.00% 0.00% 233.33% 99.20% -296.35% -
  Horiz. % -52.08% -1,294.27% 2.08% 2.08% -1.56% -196.35% 100.00%
NP -2,241 2,748 -362 176 2,833 671 93 -
  QoQ % -181.55% 859.12% -305.68% -93.79% 322.21% 621.51% -
  Horiz. % -2,409.68% 2,954.84% -389.25% 189.25% 3,046.24% 721.51% 100.00%
NP to SH -2,490 1,019 -1,158 -1,285 1,787 69 -837 107.26%
  QoQ % -344.36% 188.00% 9.88% -171.91% 2,489.85% 108.24% -
  Horiz. % 297.49% -121.74% 138.35% 153.52% -213.50% -8.24% 100.00%
Tax Rate - % 47.49 % - % -2.33 % 0.11 % 35.97 % - % -
  QoQ % 0.00% 0.00% 0.00% -2,218.18% -99.69% 0.00% -
  Horiz. % 0.00% 132.03% 0.00% -6.48% 0.31% 100.00% -
Total Cost 72,117 86,803 85,758 104,777 93,688 55,856 39,804 48.78%
  QoQ % -16.92% 1.22% -18.15% 11.84% 67.73% 40.33% -
  Horiz. % 181.18% 218.08% 215.45% 263.23% 235.37% 140.33% 100.00%
Net Worth 59,188 12,164 61,963 63,230 64,331 63,550 64,066 -5.16%
  QoQ % 386.58% -80.37% -2.00% -1.71% 1.23% -0.81% -
  Horiz. % 92.39% 18.99% 96.72% 98.69% 100.41% 99.19% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 59,188 12,164 61,963 63,230 64,331 63,550 64,066 -5.16%
  QoQ % 386.58% -80.37% -2.00% -1.71% 1.23% -0.81% -
  Horiz. % 92.39% 18.99% 96.72% 98.69% 100.41% 99.19% 100.00%
NOSH 102,049 19,941 101,578 101,984 102,114 102,500 103,333 -0.83%
  QoQ % 411.75% -80.37% -0.40% -0.13% -0.38% -0.81% -
  Horiz. % 98.76% 19.30% 98.30% 98.69% 98.82% 99.19% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -3.21 % 3.07 % -0.42 % 0.17 % 2.94 % 1.19 % 0.23 % -
  QoQ % -204.56% 830.95% -347.06% -94.22% 147.06% 417.39% -
  Horiz. % -1,395.65% 1,334.78% -182.61% 73.91% 1,278.26% 517.39% 100.00%
ROE -4.21 % 8.38 % -1.87 % -2.03 % 2.78 % 0.11 % -1.31 % 118.24%
  QoQ % -150.24% 548.13% 7.88% -173.02% 2,427.27% 108.40% -
  Horiz. % 321.37% -639.69% 142.75% 154.96% -212.21% -8.40% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 68.47 449.07 84.07 102.91 94.52 55.15 38.61 46.66%
  QoQ % -84.75% 434.16% -18.31% 8.88% 71.39% 42.84% -
  Horiz. % 177.34% 1,163.09% 217.74% 266.54% 244.81% 142.84% 100.00%
EPS -2.44 5.11 -1.14 -1.26 1.75 0.16 -0.81 109.00%
  QoQ % -147.75% 548.25% 9.52% -172.00% 993.75% 119.75% -
  Horiz. % 301.23% -630.86% 140.74% 155.56% -216.05% -19.75% 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 0.5800 0.6100 0.6100 0.6200 0.6300 0.6200 0.6200 -4.36%
  QoQ % -4.92% 0.00% -1.61% -1.59% 1.61% 0.00% -
  Horiz. % 93.55% 98.39% 98.39% 100.00% 101.61% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.13 30.92 29.49 36.24 33.33 19.52 13.78 45.43%
  QoQ % -21.96% 4.85% -18.63% 8.73% 70.75% 41.65% -
  Horiz. % 175.11% 224.38% 214.01% 262.99% 241.87% 141.65% 100.00%
EPS -0.86 0.35 -0.40 -0.44 0.62 0.02 -0.29 106.82%
  QoQ % -345.71% 187.50% 9.09% -170.97% 3,000.00% 106.90% -
  Horiz. % 296.55% -120.69% 137.93% 151.72% -213.79% -6.90% 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 0.2044 0.0420 0.2140 0.2183 0.2221 0.2194 0.2212 -5.14%
  QoQ % 386.67% -80.37% -1.97% -1.71% 1.23% -0.81% -
  Horiz. % 92.41% 18.99% 96.75% 98.69% 100.41% 99.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.2900 0.3900 0.3500 0.4400 0.2900 0.1800 0.1100 -
P/RPS 0.42 0.09 0.42 0.43 0.31 0.33 0.28 31.13%
  QoQ % 366.67% -78.57% -2.33% 38.71% -6.06% 17.86% -
  Horiz. % 150.00% 32.14% 150.00% 153.57% 110.71% 117.86% 100.00%
P/EPS -11.89 7.63 -30.70 -34.92 16.57 267.39 -13.58 -8.50%
  QoQ % -255.83% 124.85% 12.08% -310.74% -93.80% 2,069.00% -
  Horiz. % 87.56% -56.19% 226.07% 257.14% -122.02% -1,969.00% 100.00%
EY -8.41 13.10 -3.26 -2.86 6.03 0.37 -7.36 9.32%
  QoQ % -164.20% 501.84% -13.99% -147.43% 1,529.73% 105.03% -
  Horiz. % 114.27% -177.99% 44.29% 38.86% -81.93% -5.03% 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 0.64 0.57 0.71 0.46 0.29 0.18 97.98%
  QoQ % -21.87% 12.28% -19.72% 54.35% 58.62% 61.11% -
  Horiz. % 277.78% 355.56% 316.67% 394.44% 255.56% 161.11% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 27/05/09 26/02/09 -
Price 0.3000 0.3500 0.4700 0.3900 0.4100 0.2700 0.2900 -
P/RPS 0.44 0.08 0.56 0.38 0.43 0.49 0.75 -29.99%
  QoQ % 450.00% -85.71% 47.37% -11.63% -12.24% -34.67% -
  Horiz. % 58.67% 10.67% 74.67% 50.67% 57.33% 65.33% 100.00%
P/EPS -12.30 6.85 -41.23 -30.95 23.43 401.09 -35.80 -51.04%
  QoQ % -279.56% 116.61% -33.21% -232.10% -94.16% 1,220.36% -
  Horiz. % 34.36% -19.13% 115.17% 86.45% -65.45% -1,120.36% 100.00%
EY -8.13 14.60 -2.43 -3.23 4.27 0.25 -2.79 104.41%
  QoQ % -155.68% 700.82% 24.77% -175.64% 1,608.00% 108.96% -
  Horiz. % 291.40% -523.30% 87.10% 115.77% -153.05% -8.96% 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 0.52 0.57 0.77 0.63 0.65 0.44 0.47 6.99%
  QoQ % -8.77% -25.97% 22.22% -3.08% 47.73% -6.38% -
  Horiz. % 110.64% 121.28% 163.83% 134.04% 138.30% 93.62% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers