Highlights

[BINTAI] QoQ Quarter Result on 2011-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -29.46%    YoY -     76.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 47,274 175,189 41,004 57,243 94,323 117,114 105,276 -41.39%
  QoQ % -73.02% 327.25% -28.37% -39.31% -19.46% 11.24% -
  Horiz. % 44.90% 166.41% 38.95% 54.37% 89.60% 111.24% 100.00%
PBT 348 -7,671 743 6,138 6,224 6,547 15,989 -92.22%
  QoQ % 104.54% -1,132.44% -87.90% -1.38% -4.93% -59.05% -
  Horiz. % 2.18% -47.98% 4.65% 38.39% 38.93% 40.95% 100.00%
Tax -158 -3,238 -576 -1,005 -514 -2,718 -2,287 -83.19%
  QoQ % 95.12% -462.15% 42.69% -95.53% 81.09% -18.85% -
  Horiz. % 6.91% 141.58% 25.19% 43.94% 22.47% 118.85% 100.00%
NP 190 -10,909 167 5,133 5,710 3,829 13,702 -94.24%
  QoQ % 101.74% -6,632.34% -96.75% -10.11% 49.13% -72.06% -
  Horiz. % 1.39% -79.62% 1.22% 37.46% 41.67% 27.94% 100.00%
NP to SH -130 -17,084 -702 3,433 4,867 -23 10,100 -
  QoQ % 99.24% -2,333.62% -120.45% -29.46% 21,260.87% -100.23% -
  Horiz. % -1.29% -169.15% -6.95% 33.99% 48.19% -0.23% 100.00%
Tax Rate 45.40 % - % 77.52 % 16.37 % 8.26 % 41.52 % 14.30 % 116.17%
  QoQ % 0.00% 0.00% 373.55% 98.18% -80.11% 190.35% -
  Horiz. % 317.48% 0.00% 542.10% 114.48% 57.76% 290.35% 100.00%
Total Cost 47,084 186,098 40,837 52,110 88,613 113,285 91,574 -35.85%
  QoQ % -74.70% 355.71% -21.63% -41.19% -21.78% 23.71% -
  Horiz. % 51.42% 203.22% 44.59% 56.90% 96.77% 123.71% 100.00%
Net Worth 59,719 61,147 74,269 75,383 71,274 73,599 70,322 -10.33%
  QoQ % -2.33% -17.67% -1.48% 5.77% -3.16% 4.66% -
  Horiz. % 84.92% 86.95% 105.61% 107.20% 101.35% 104.66% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 59,719 61,147 74,269 75,383 71,274 73,599 70,322 -10.33%
  QoQ % -2.33% -17.67% -1.48% 5.77% -3.16% 4.66% -
  Horiz. % 84.92% 86.95% 105.61% 107.20% 101.35% 104.66% 100.00%
NOSH 100,000 101,912 101,739 101,869 101,820 115,000 101,917 -1.26%
  QoQ % -1.88% 0.17% -0.13% 0.05% -11.46% 12.84% -
  Horiz. % 98.12% 100.00% 99.83% 99.95% 99.90% 112.84% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.40 % -6.23 % 0.41 % 8.97 % 6.05 % 3.27 % 13.02 % -90.21%
  QoQ % 106.42% -1,619.51% -95.43% 48.26% 85.02% -74.88% -
  Horiz. % 3.07% -47.85% 3.15% 68.89% 46.47% 25.12% 100.00%
ROE -0.22 % -27.94 % -0.95 % 4.55 % 6.83 % -0.03 % 14.36 % -
  QoQ % 99.21% -2,841.05% -120.88% -33.38% 22,866.67% -100.21% -
  Horiz. % -1.53% -194.57% -6.62% 31.69% 47.56% -0.21% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 47.27 171.90 40.30 56.19 92.64 101.84 103.30 -40.65%
  QoQ % -72.50% 326.55% -28.28% -39.35% -9.03% -1.41% -
  Horiz. % 45.76% 166.41% 39.01% 54.39% 89.68% 98.59% 100.00%
EPS -0.13 -16.77 -0.69 3.37 4.78 -0.02 9.91 -
  QoQ % 99.22% -2,330.43% -120.47% -29.50% 24,000.00% -100.20% -
  Horiz. % -1.31% -169.22% -6.96% 34.01% 48.23% -0.20% 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 0.5972 0.6000 0.7300 0.7400 0.7000 0.6400 0.6900 -9.19%
  QoQ % -0.47% -17.81% -1.35% 5.71% 9.38% -7.25% -
  Horiz. % 86.55% 86.96% 105.80% 107.25% 101.45% 92.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.32 60.50 14.16 19.77 32.57 40.44 36.35 -41.40%
  QoQ % -73.02% 327.26% -28.38% -39.30% -19.46% 11.25% -
  Horiz. % 44.90% 166.44% 38.95% 54.39% 89.60% 111.25% 100.00%
EPS -0.04 -5.90 -0.24 1.19 1.68 -0.01 3.49 -
  QoQ % 99.32% -2,358.33% -120.17% -29.17% 16,900.00% -100.29% -
  Horiz. % -1.15% -169.05% -6.88% 34.10% 48.14% -0.29% 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 0.2062 0.2112 0.2565 0.2603 0.2461 0.2542 0.2428 -10.33%
  QoQ % -2.37% -17.66% -1.46% 5.77% -3.19% 4.70% -
  Horiz. % 84.93% 86.99% 105.64% 107.21% 101.36% 104.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.5800 0.3700 0.3600 0.2600 0.3400 0.3400 0.3100 -
P/RPS 1.23 0.22 0.89 0.46 0.37 0.33 0.30 156.39%
  QoQ % 459.09% -75.28% 93.48% 24.32% 12.12% 10.00% -
  Horiz. % 410.00% 73.33% 296.67% 153.33% 123.33% 110.00% 100.00%
P/EPS -446.15 -2.21 -52.17 7.72 7.11 -1,700.00 3.13 -
  QoQ % -20,087.78% 95.76% -775.78% 8.58% 100.42% -54,413.10% -
  Horiz. % -14,253.99% -70.61% -1,666.77% 246.65% 227.16% -54,313.10% 100.00%
EY -0.22 -45.31 -1.92 12.96 14.06 -0.06 31.97 -
  QoQ % 99.51% -2,259.90% -114.81% -7.82% 23,533.34% -100.19% -
  Horiz. % -0.69% -141.73% -6.01% 40.54% 43.98% -0.19% 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 0.97 0.62 0.49 0.35 0.49 0.53 0.45 66.95%
  QoQ % 56.45% 26.53% 40.00% -28.57% -7.55% 17.78% -
  Horiz. % 215.56% 137.78% 108.89% 77.78% 108.89% 117.78% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 23/02/12 24/11/11 25/08/11 26/05/11 24/02/11 -
Price 0.4100 0.3400 0.3600 0.3100 0.3250 0.3800 0.3100 -
P/RPS 0.87 0.20 0.89 0.55 0.35 0.37 0.30 103.49%
  QoQ % 335.00% -77.53% 61.82% 57.14% -5.41% 23.33% -
  Horiz. % 290.00% 66.67% 296.67% 183.33% 116.67% 123.33% 100.00%
P/EPS -315.38 -2.03 -52.17 9.20 6.80 -1,900.00 3.13 -
  QoQ % -15,435.96% 96.11% -667.07% 35.29% 100.36% -60,802.88% -
  Horiz. % -10,076.04% -64.86% -1,666.77% 293.93% 217.25% -60,702.88% 100.00%
EY -0.32 -49.30 -1.92 10.87 14.71 -0.05 31.97 -
  QoQ % 99.35% -2,467.71% -117.66% -26.10% 29,520.00% -100.16% -
  Horiz. % -1.00% -154.21% -6.01% 34.00% 46.01% -0.16% 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 0.69 0.57 0.49 0.42 0.46 0.59 0.45 33.01%
  QoQ % 21.05% 16.33% 16.67% -8.70% -22.03% 31.11% -
  Horiz. % 153.33% 126.67% 108.89% 93.33% 102.22% 131.11% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers