Highlights

[BINTAI] QoQ Quarter Result on 2015-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -285.32%    YoY -     -179.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 156,552 152,450 121,413 116,876 86,865 158,885 136,859 9.39%
  QoQ % 2.69% 25.56% 3.88% 34.55% -45.33% 16.09% -
  Horiz. % 114.39% 111.39% 88.71% 85.40% 63.47% 116.09% 100.00%
PBT 335 -1,385 -6,500 -13,171 -3,428 13,021 4,447 -82.19%
  QoQ % 124.19% 78.69% 50.65% -284.22% -126.33% 192.80% -
  Horiz. % 7.53% -31.14% -146.17% -296.18% -77.09% 292.80% 100.00%
Tax -50 -6,148 51 -821 -5 53 2,391 -
  QoQ % 99.19% -12,154.90% 106.21% -16,320.00% -109.43% -97.78% -
  Horiz. % -2.09% -257.13% 2.13% -34.34% -0.21% 2.22% 100.00%
NP 285 -7,533 -6,449 -13,992 -3,433 13,074 6,838 -88.00%
  QoQ % 103.78% -16.81% 53.91% -307.57% -126.26% 91.20% -
  Horiz. % 4.17% -110.16% -94.31% -204.62% -50.20% 191.20% 100.00%
NP to SH 95 -10,065 -8,131 -14,199 -3,685 9,784 6,087 -93.77%
  QoQ % 100.94% -23.79% 42.74% -285.32% -137.66% 60.74% -
  Horiz. % 1.56% -165.35% -133.58% -233.27% -60.54% 160.74% 100.00%
Tax Rate 14.93 % - % - % - % - % -0.41 % -53.77 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 99.24% -
  Horiz. % -27.77% 0.00% 0.00% 0.00% 0.00% 0.76% 100.00%
Total Cost 156,267 159,983 127,862 130,868 90,298 145,811 130,021 13.05%
  QoQ % -2.32% 25.12% -2.30% 44.93% -38.07% 12.14% -
  Horiz. % 120.19% 123.04% 98.34% 100.65% 69.45% 112.14% 100.00%
Net Worth 53,199 46,316 98,613 101,914 87,172 66,245 55,058 -2.26%
  QoQ % 14.86% -53.03% -3.24% 16.91% 31.59% 20.32% -
  Horiz. % 96.62% 84.12% 179.11% 185.10% 158.33% 120.32% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 53,199 46,316 98,613 101,914 87,172 66,245 55,058 -2.26%
  QoQ % 14.86% -53.03% -3.24% 16.91% 31.59% 20.32% -
  Horiz. % 96.62% 84.12% 179.11% 185.10% 158.33% 120.32% 100.00%
NOSH 189,999 178,141 186,064 172,737 132,078 101,916 101,959 51.49%
  QoQ % 6.66% -4.26% 7.72% 30.78% 29.59% -0.04% -
  Horiz. % 186.35% 174.72% 182.49% 169.42% 129.54% 99.96% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.18 % -4.94 % -5.31 % -11.97 % -3.95 % 8.23 % 5.00 % -89.12%
  QoQ % 103.64% 6.97% 55.64% -203.04% -148.00% 64.60% -
  Horiz. % 3.60% -98.80% -106.20% -239.40% -79.00% 164.60% 100.00%
ROE 0.18 % -21.73 % -8.25 % -13.93 % -4.23 % 14.77 % 11.06 % -93.59%
  QoQ % 100.83% -163.39% 40.78% -229.31% -128.64% 33.54% -
  Horiz. % 1.63% -196.47% -74.59% -125.95% -38.25% 133.54% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 82.40 85.58 65.25 67.66 65.77 155.90 134.23 -27.79%
  QoQ % -3.72% 31.16% -3.56% 2.87% -57.81% 16.14% -
  Horiz. % 61.39% 63.76% 48.61% 50.41% 49.00% 116.14% 100.00%
EPS 0.05 -5.65 -4.37 -8.22 -2.79 9.60 5.97 -95.89%
  QoQ % 100.88% -29.29% 46.84% -194.62% -129.06% 60.80% -
  Horiz. % 0.84% -94.64% -73.20% -137.69% -46.73% 160.80% 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 0.2800 0.2600 0.5300 0.5900 0.6600 0.6500 0.5400 -35.48%
  QoQ % 7.69% -50.94% -10.17% -10.61% 1.54% 20.37% -
  Horiz. % 51.85% 48.15% 98.15% 109.26% 122.22% 120.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 54.06 52.64 41.93 40.36 30.00 54.87 47.26 9.38%
  QoQ % 2.70% 25.54% 3.89% 34.53% -45.33% 16.10% -
  Horiz. % 114.39% 111.38% 88.72% 85.40% 63.48% 116.10% 100.00%
EPS 0.03 -3.48 -2.81 -4.90 -1.27 3.38 2.10 -94.13%
  QoQ % 100.86% -23.84% 42.65% -285.83% -137.57% 60.95% -
  Horiz. % 1.43% -165.71% -133.81% -233.33% -60.48% 160.95% 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 0.1837 0.1599 0.3405 0.3519 0.3010 0.2288 0.1901 -2.26%
  QoQ % 14.88% -53.04% -3.24% 16.91% 31.56% 20.36% -
  Horiz. % 96.63% 84.11% 179.12% 185.11% 158.34% 120.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.2000 0.2700 0.3200 0.2550 0.2900 0.3100 0.2700 -
P/RPS 0.24 0.32 0.49 0.38 0.44 0.20 0.20 12.94%
  QoQ % -25.00% -34.69% 28.95% -13.64% 120.00% 0.00% -
  Horiz. % 120.00% 160.00% 245.00% 190.00% 220.00% 100.00% 100.00%
P/EPS 400.00 -4.78 -7.32 -3.10 -10.39 3.23 4.52 1,891.29%
  QoQ % 8,468.20% 34.70% -136.13% 70.16% -421.67% -28.54% -
  Horiz. % 8,849.56% -105.75% -161.95% -68.58% -229.87% 71.46% 100.00%
EY 0.25 -20.93 -13.66 -32.24 -9.62 30.97 22.11 -94.98%
  QoQ % 101.19% -53.22% 57.63% -235.14% -131.06% 40.07% -
  Horiz. % 1.13% -94.66% -61.78% -145.82% -43.51% 140.07% 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 0.71 1.04 0.60 0.43 0.44 0.48 0.50 26.36%
  QoQ % -31.73% 73.33% 39.53% -2.27% -8.33% -4.00% -
  Horiz. % 142.00% 208.00% 120.00% 86.00% 88.00% 96.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 31/05/16 23/02/16 25/11/15 25/08/15 28/05/15 11/02/15 -
Price 0.2000 0.2350 0.3150 0.3200 0.2500 0.2250 0.2900 -
P/RPS 0.24 0.27 0.48 0.47 0.38 0.14 0.22 5.98%
  QoQ % -11.11% -43.75% 2.13% 23.68% 171.43% -36.36% -
  Horiz. % 109.09% 122.73% 218.18% 213.64% 172.73% 63.64% 100.00%
P/EPS 400.00 -4.16 -7.21 -3.89 -8.96 2.34 4.86 1,797.21%
  QoQ % 9,715.39% 42.30% -85.35% 56.58% -482.91% -51.85% -
  Horiz. % 8,230.45% -85.60% -148.35% -80.04% -184.36% 48.15% 100.00%
EY 0.25 -24.04 -13.87 -25.69 -11.16 42.67 20.59 -94.73%
  QoQ % 101.04% -73.32% 46.01% -130.20% -126.15% 107.24% -
  Horiz. % 1.21% -116.76% -67.36% -124.77% -54.20% 207.24% 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 0.71 0.90 0.59 0.54 0.38 0.35 0.54 20.04%
  QoQ % -21.11% 52.54% 9.26% 42.11% 8.57% -35.19% -
  Horiz. % 131.48% 166.67% 109.26% 100.00% 70.37% 64.81% 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