Highlights

[BINTAI] QoQ Quarter Result on 2011-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -120.45%    YoY -     -106.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 70,024 47,274 175,189 41,004 57,243 94,323 117,114 -28.96%
  QoQ % 48.12% -73.02% 327.25% -28.37% -39.31% -19.46% -
  Horiz. % 59.79% 40.37% 149.59% 35.01% 48.88% 80.54% 100.00%
PBT 1,252 348 -7,671 743 6,138 6,224 6,547 -66.71%
  QoQ % 259.77% 104.54% -1,132.44% -87.90% -1.38% -4.93% -
  Horiz. % 19.12% 5.32% -117.17% 11.35% 93.75% 95.07% 100.00%
Tax -446 -158 -3,238 -576 -1,005 -514 -2,718 -69.93%
  QoQ % -182.28% 95.12% -462.15% 42.69% -95.53% 81.09% -
  Horiz. % 16.41% 5.81% 119.13% 21.19% 36.98% 18.91% 100.00%
NP 806 190 -10,909 167 5,133 5,710 3,829 -64.51%
  QoQ % 324.21% 101.74% -6,632.34% -96.75% -10.11% 49.13% -
  Horiz. % 21.05% 4.96% -284.90% 4.36% 134.06% 149.13% 100.00%
NP to SH 197 -130 -17,084 -702 3,433 4,867 -23 -
  QoQ % 251.54% 99.24% -2,333.62% -120.45% -29.46% 21,260.87% -
  Horiz. % -856.52% 565.22% 74,278.26% 3,052.17% -14,926.09% -21,160.87% 100.00%
Tax Rate 35.62 % 45.40 % - % 77.52 % 16.37 % 8.26 % 41.52 % -9.69%
  QoQ % -21.54% 0.00% 0.00% 373.55% 98.18% -80.11% -
  Horiz. % 85.79% 109.34% 0.00% 186.71% 39.43% 19.89% 100.00%
Total Cost 69,218 47,084 186,098 40,837 52,110 88,613 113,285 -27.93%
  QoQ % 47.01% -74.70% 355.71% -21.63% -41.19% -21.78% -
  Horiz. % 61.10% 41.56% 164.27% 36.05% 46.00% 78.22% 100.00%
Net Worth 64,284 59,719 61,147 74,269 75,383 71,274 73,599 -8.60%
  QoQ % 7.64% -2.33% -17.67% -1.48% 5.77% -3.16% -
  Horiz. % 87.34% 81.14% 83.08% 100.91% 102.42% 96.84% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 64,284 59,719 61,147 74,269 75,383 71,274 73,599 -8.60%
  QoQ % 7.64% -2.33% -17.67% -1.48% 5.77% -3.16% -
  Horiz. % 87.34% 81.14% 83.08% 100.91% 102.42% 96.84% 100.00%
NOSH 103,684 100,000 101,912 101,739 101,869 101,820 115,000 -6.65%
  QoQ % 3.68% -1.88% 0.17% -0.13% 0.05% -11.46% -
  Horiz. % 90.16% 86.96% 88.62% 88.47% 88.58% 88.54% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.15 % 0.40 % -6.23 % 0.41 % 8.97 % 6.05 % 3.27 % -50.08%
  QoQ % 187.50% 106.42% -1,619.51% -95.43% 48.26% 85.02% -
  Horiz. % 35.17% 12.23% -190.52% 12.54% 274.31% 185.02% 100.00%
ROE 0.31 % -0.22 % -27.94 % -0.95 % 4.55 % 6.83 % -0.03 % -
  QoQ % 240.91% 99.21% -2,841.05% -120.88% -33.38% 22,866.67% -
  Horiz. % -1,033.33% 733.33% 93,133.34% 3,166.67% -15,166.67% -22,766.67% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 67.54 47.27 171.90 40.30 56.19 92.64 101.84 -23.89%
  QoQ % 42.88% -72.50% 326.55% -28.28% -39.35% -9.03% -
  Horiz. % 66.32% 46.42% 168.79% 39.57% 55.17% 90.97% 100.00%
EPS 0.19 -0.13 -16.77 -0.69 3.37 4.78 -0.02 -
  QoQ % 246.15% 99.22% -2,330.43% -120.47% -29.50% 24,000.00% -
  Horiz. % -950.00% 650.00% 83,850.01% 3,450.00% -16,850.00% -23,900.00% 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 0.6200 0.5972 0.6000 0.7300 0.7400 0.7000 0.6400 -2.09%
  QoQ % 3.82% -0.47% -17.81% -1.35% 5.71% 9.38% -
  Horiz. % 96.88% 93.31% 93.75% 114.06% 115.62% 109.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.00 14.85 55.04 12.88 17.98 29.63 36.79 -28.95%
  QoQ % 48.15% -73.02% 327.33% -28.36% -39.32% -19.46% -
  Horiz. % 59.80% 40.36% 149.61% 35.01% 48.87% 80.54% 100.00%
EPS 0.06 -0.04 -5.37 -0.22 1.08 1.53 -0.01 -
  QoQ % 250.00% 99.26% -2,340.91% -120.37% -29.41% 15,400.00% -
  Horiz. % -600.00% 400.00% 53,700.00% 2,200.00% -10,800.00% -15,300.00% 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 0.2020 0.1876 0.1921 0.2333 0.2368 0.2239 0.2312 -8.59%
  QoQ % 7.68% -2.34% -17.66% -1.48% 5.76% -3.16% -
  Horiz. % 87.37% 81.14% 83.09% 100.91% 102.42% 96.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3500 0.5800 0.3700 0.3600 0.2600 0.3400 0.3400 -
P/RPS 0.52 1.23 0.22 0.89 0.46 0.37 0.33 35.30%
  QoQ % -57.72% 459.09% -75.28% 93.48% 24.32% 12.12% -
  Horiz. % 157.58% 372.73% 66.67% 269.70% 139.39% 112.12% 100.00%
P/EPS 184.21 -446.15 -2.21 -52.17 7.72 7.11 -1,700.00 -
  QoQ % 141.29% -20,087.78% 95.76% -775.78% 8.58% 100.42% -
  Horiz. % -10.84% 26.24% 0.13% 3.07% -0.45% -0.42% 100.00%
EY 0.54 -0.22 -45.31 -1.92 12.96 14.06 -0.06 -
  QoQ % 345.45% 99.51% -2,259.90% -114.81% -7.82% 23,533.34% -
  Horiz. % -900.00% 366.67% 75,516.67% 3,200.00% -21,600.00% -23,433.33% 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 0.56 0.97 0.62 0.49 0.35 0.49 0.53 3.73%
  QoQ % -42.27% 56.45% 26.53% 40.00% -28.57% -7.55% -
  Horiz. % 105.66% 183.02% 116.98% 92.45% 66.04% 92.45% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 29/08/12 31/05/12 23/02/12 24/11/11 25/08/11 26/05/11 -
Price 0.3200 0.4100 0.3400 0.3600 0.3100 0.3250 0.3800 -
P/RPS 0.47 0.87 0.20 0.89 0.55 0.35 0.37 17.24%
  QoQ % -45.98% 335.00% -77.53% 61.82% 57.14% -5.41% -
  Horiz. % 127.03% 235.14% 54.05% 240.54% 148.65% 94.59% 100.00%
P/EPS 168.42 -315.38 -2.03 -52.17 9.20 6.80 -1,900.00 -
  QoQ % 153.40% -15,435.96% 96.11% -667.07% 35.29% 100.36% -
  Horiz. % -8.86% 16.60% 0.11% 2.75% -0.48% -0.36% 100.00%
EY 0.59 -0.32 -49.30 -1.92 10.87 14.71 -0.05 -
  QoQ % 284.38% 99.35% -2,467.71% -117.66% -26.10% 29,520.00% -
  Horiz. % -1,180.00% 640.00% 98,600.00% 3,840.00% -21,740.00% -29,420.00% 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 0.69 0.57 0.49 0.42 0.46 0.59 -8.05%
  QoQ % -24.64% 21.05% 16.33% 16.67% -8.70% -22.03% -
  Horiz. % 88.14% 116.95% 96.61% 83.05% 71.19% 77.97% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS