Highlights

[BINTAI] QoQ Quarter Result on 2012-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     251.54%    YoY -     -94.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 104,507 149,918 84,601 70,024 47,274 175,189 41,004 86.69%
  QoQ % -30.29% 77.21% 20.82% 48.12% -73.02% 327.25% -
  Horiz. % 254.87% 365.62% 206.32% 170.77% 115.29% 427.25% 100.00%
PBT -3,253 4,295 1,005 1,252 348 -7,671 743 -
  QoQ % -175.74% 327.36% -19.73% 259.77% 104.54% -1,132.44% -
  Horiz. % -437.82% 578.06% 135.26% 168.51% 46.84% -1,032.44% 100.00%
Tax -274 -1,019 -1,972 -446 -158 -3,238 -576 -39.09%
  QoQ % 73.11% 48.33% -342.15% -182.28% 95.12% -462.15% -
  Horiz. % 47.57% 176.91% 342.36% 77.43% 27.43% 562.15% 100.00%
NP -3,527 3,276 -967 806 190 -10,909 167 -
  QoQ % -207.66% 438.78% -219.98% 324.21% 101.74% -6,632.34% -
  Horiz. % -2,111.98% 1,961.68% -579.04% 482.63% 113.77% -6,532.34% 100.00%
NP to SH -3,960 1,285 -2,171 197 -130 -17,084 -702 217.22%
  QoQ % -408.17% 159.19% -1,202.03% 251.54% 99.24% -2,333.62% -
  Horiz. % 564.10% -183.05% 309.26% -28.06% 18.52% 2,433.62% 100.00%
Tax Rate - % 23.73 % 196.22 % 35.62 % 45.40 % - % 77.52 % -
  QoQ % 0.00% -87.91% 450.87% -21.54% 0.00% 0.00% -
  Horiz. % 0.00% 30.61% 253.12% 45.95% 58.57% 0.00% 100.00%
Total Cost 108,034 146,642 85,568 69,218 47,084 186,098 40,837 91.39%
  QoQ % -26.33% 71.37% 23.62% 47.01% -74.70% 355.71% -
  Horiz. % 264.55% 359.09% 209.54% 169.50% 115.30% 455.71% 100.00%
Net Worth 58,025 62,210 60,135 64,284 59,719 61,147 74,269 -15.18%
  QoQ % -6.73% 3.45% -6.45% 7.64% -2.33% -17.67% -
  Horiz. % 78.13% 83.76% 80.97% 86.56% 80.41% 82.33% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 58,025 62,210 60,135 64,284 59,719 61,147 74,269 -15.18%
  QoQ % -6.73% 3.45% -6.45% 7.64% -2.33% -17.67% -
  Horiz. % 78.13% 83.76% 80.97% 86.56% 80.41% 82.33% 100.00%
NOSH 101,799 101,984 101,924 103,684 100,000 101,912 101,739 0.04%
  QoQ % -0.18% 0.06% -1.70% 3.68% -1.88% 0.17% -
  Horiz. % 100.06% 100.24% 100.18% 101.91% 98.29% 100.17% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.37 % 2.19 % -1.14 % 1.15 % 0.40 % -6.23 % 0.41 % -
  QoQ % -253.88% 292.11% -199.13% 187.50% 106.42% -1,619.51% -
  Horiz. % -821.95% 534.15% -278.05% 280.49% 97.56% -1,519.51% 100.00%
ROE -6.82 % 2.07 % -3.61 % 0.31 % -0.22 % -27.94 % -0.95 % 272.59%
  QoQ % -429.47% 157.34% -1,264.52% 240.91% 99.21% -2,841.05% -
  Horiz. % 717.89% -217.89% 380.00% -32.63% 23.16% 2,941.05% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 102.66 147.00 83.00 67.54 47.27 171.90 40.30 86.63%
  QoQ % -30.16% 77.11% 22.89% 42.88% -72.50% 326.55% -
  Horiz. % 254.74% 364.76% 205.96% 167.59% 117.30% 426.55% 100.00%
EPS -3.89 1.26 -2.13 0.19 -0.13 -16.77 -0.69 217.10%
  QoQ % -408.73% 159.15% -1,221.05% 246.15% 99.22% -2,330.43% -
  Horiz. % 563.77% -182.61% 308.70% -27.54% 18.84% 2,430.43% 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 0.5700 0.6100 0.5900 0.6200 0.5972 0.6000 0.7300 -15.22%
  QoQ % -6.56% 3.39% -4.84% 3.82% -0.47% -17.81% -
  Horiz. % 78.08% 83.56% 80.82% 84.93% 81.81% 82.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.09 51.77 29.21 24.18 16.32 60.50 14.16 86.69%
  QoQ % -30.29% 77.23% 20.80% 48.16% -73.02% 327.26% -
  Horiz. % 254.87% 365.61% 206.29% 170.76% 115.25% 427.26% 100.00%
EPS -1.37 0.44 -0.75 0.07 -0.04 -5.90 -0.24 219.74%
  QoQ % -411.36% 158.67% -1,171.43% 275.00% 99.32% -2,358.33% -
  Horiz. % 570.83% -183.33% 312.50% -29.17% 16.67% 2,458.33% 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 0.2004 0.2148 0.2077 0.2220 0.2062 0.2112 0.2565 -15.18%
  QoQ % -6.70% 3.42% -6.44% 7.66% -2.37% -17.66% -
  Horiz. % 78.13% 83.74% 80.97% 86.55% 80.39% 82.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3450 0.2950 0.3100 0.3500 0.5800 0.3700 0.3600 -
P/RPS 0.34 0.20 0.37 0.52 1.23 0.22 0.89 -47.38%
  QoQ % 70.00% -45.95% -28.85% -57.72% 459.09% -75.28% -
  Horiz. % 38.20% 22.47% 41.57% 58.43% 138.20% 24.72% 100.00%
P/EPS -8.87 23.41 -14.55 184.21 -446.15 -2.21 -52.17 -69.34%
  QoQ % -137.89% 260.89% -107.90% 141.29% -20,087.78% 95.76% -
  Horiz. % 17.00% -44.87% 27.89% -353.10% 855.19% 4.24% 100.00%
EY -11.28 4.27 -6.87 0.54 -0.22 -45.31 -1.92 225.94%
  QoQ % -364.17% 162.15% -1,372.22% 345.45% 99.51% -2,259.90% -
  Horiz. % 587.50% -222.40% 357.81% -28.13% 11.46% 2,359.90% 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 0.61 0.48 0.53 0.56 0.97 0.62 0.49 15.74%
  QoQ % 27.08% -9.43% -5.36% -42.27% 56.45% 26.53% -
  Horiz. % 124.49% 97.96% 108.16% 114.29% 197.96% 126.53% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 27/02/13 21/11/12 29/08/12 31/05/12 23/02/12 -
Price 0.3000 0.3700 0.3200 0.3200 0.4100 0.3400 0.3600 -
P/RPS 0.29 0.25 0.39 0.47 0.87 0.20 0.89 -52.68%
  QoQ % 16.00% -35.90% -17.02% -45.98% 335.00% -77.53% -
  Horiz. % 32.58% 28.09% 43.82% 52.81% 97.75% 22.47% 100.00%
P/EPS -7.71 29.37 -15.02 168.42 -315.38 -2.03 -52.17 -72.08%
  QoQ % -126.25% 295.54% -108.92% 153.40% -15,435.96% 96.11% -
  Horiz. % 14.78% -56.30% 28.79% -322.83% 604.52% 3.89% 100.00%
EY -12.97 3.41 -6.66 0.59 -0.32 -49.30 -1.92 257.77%
  QoQ % -480.35% 151.20% -1,228.81% 284.38% 99.35% -2,467.71% -
  Horiz. % 675.52% -177.60% 346.88% -30.73% 16.67% 2,567.71% 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 0.53 0.61 0.54 0.52 0.69 0.57 0.49 5.38%
  QoQ % -13.11% 12.96% 3.85% -24.64% 21.05% 16.33% -
  Horiz. % 108.16% 124.49% 110.20% 106.12% 140.82% 116.33% 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  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers