Highlights

[BINTAI] QoQ Quarter Result on 2012-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -1,202.03%    YoY -     -209.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 116,953 104,507 149,918 84,601 70,024 47,274 175,189 -23.60%
  QoQ % 11.91% -30.29% 77.21% 20.82% 48.12% -73.02% -
  Horiz. % 66.76% 59.65% 85.58% 48.29% 39.97% 26.98% 100.00%
PBT 4,247 -3,253 4,295 1,005 1,252 348 -7,671 -
  QoQ % 230.56% -175.74% 327.36% -19.73% 259.77% 104.54% -
  Horiz. % -55.36% 42.41% -55.99% -13.10% -16.32% -4.54% 100.00%
Tax -7,900 -274 -1,019 -1,972 -446 -158 -3,238 81.13%
  QoQ % -2,783.21% 73.11% 48.33% -342.15% -182.28% 95.12% -
  Horiz. % 243.98% 8.46% 31.47% 60.90% 13.77% 4.88% 100.00%
NP -3,653 -3,527 3,276 -967 806 190 -10,909 -51.75%
  QoQ % -3.57% -207.66% 438.78% -219.98% 324.21% 101.74% -
  Horiz. % 33.49% 32.33% -30.03% 8.86% -7.39% -1.74% 100.00%
NP to SH 3,149 -3,960 1,285 -2,171 197 -130 -17,084 -
  QoQ % 179.52% -408.17% 159.19% -1,202.03% 251.54% 99.24% -
  Horiz. % -18.43% 23.18% -7.52% 12.71% -1.15% 0.76% 100.00%
Tax Rate 186.01 % - % 23.73 % 196.22 % 35.62 % 45.40 % - % -
  QoQ % 0.00% 0.00% -87.91% 450.87% -21.54% 0.00% -
  Horiz. % 409.71% 0.00% 52.27% 432.20% 78.46% 100.00% -
Total Cost 120,606 108,034 146,642 85,568 69,218 47,084 186,098 -25.09%
  QoQ % 11.64% -26.33% 71.37% 23.62% 47.01% -74.70% -
  Horiz. % 64.81% 58.05% 78.80% 45.98% 37.19% 25.30% 100.00%
Net Worth 63,183 58,025 62,210 60,135 64,284 59,719 61,147 2.21%
  QoQ % 8.89% -6.73% 3.45% -6.45% 7.64% -2.33% -
  Horiz. % 103.33% 94.89% 101.74% 98.35% 105.13% 97.67% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 63,183 58,025 62,210 60,135 64,284 59,719 61,147 2.21%
  QoQ % 8.89% -6.73% 3.45% -6.45% 7.64% -2.33% -
  Horiz. % 103.33% 94.89% 101.74% 98.35% 105.13% 97.67% 100.00%
NOSH 101,909 101,799 101,984 101,924 103,684 100,000 101,912 -0.00%
  QoQ % 0.11% -0.18% 0.06% -1.70% 3.68% -1.88% -
  Horiz. % 100.00% 99.89% 100.07% 100.01% 101.74% 98.12% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.12 % -3.37 % 2.19 % -1.14 % 1.15 % 0.40 % -6.23 % -36.91%
  QoQ % 7.42% -253.88% 292.11% -199.13% 187.50% 106.42% -
  Horiz. % 50.08% 54.09% -35.15% 18.30% -18.46% -6.42% 100.00%
ROE 4.98 % -6.82 % 2.07 % -3.61 % 0.31 % -0.22 % -27.94 % -
  QoQ % 173.02% -429.47% 157.34% -1,264.52% 240.91% 99.21% -
  Horiz. % -17.82% 24.41% -7.41% 12.92% -1.11% 0.79% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 114.76 102.66 147.00 83.00 67.54 47.27 171.90 -23.60%
  QoQ % 11.79% -30.16% 77.11% 22.89% 42.88% -72.50% -
  Horiz. % 66.76% 59.72% 85.51% 48.28% 39.29% 27.50% 100.00%
EPS 3.09 -3.89 1.26 -2.13 0.19 -0.13 -16.77 -
  QoQ % 179.43% -408.73% 159.15% -1,221.05% 246.15% 99.22% -
  Horiz. % -18.43% 23.20% -7.51% 12.70% -1.13% 0.78% 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 0.5700 0.6100 0.5900 0.6200 0.5972 0.6000 2.21%
  QoQ % 8.77% -6.56% 3.39% -4.84% 3.82% -0.47% -
  Horiz. % 103.33% 95.00% 101.67% 98.33% 103.33% 99.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 350,091
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.41 29.85 42.82 24.17 20.00 13.50 50.04 -23.59%
  QoQ % 11.93% -30.29% 77.16% 20.85% 48.15% -73.02% -
  Horiz. % 66.77% 59.65% 85.57% 48.30% 39.97% 26.98% 100.00%
EPS 0.90 -1.13 0.37 -0.62 0.06 -0.04 -4.88 -
  QoQ % 179.65% -405.41% 159.68% -1,133.33% 250.00% 99.18% -
  Horiz. % -18.44% 23.16% -7.58% 12.70% -1.23% 0.82% 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 0.1805 0.1657 0.1777 0.1718 0.1836 0.1706 0.1747 2.20%
  QoQ % 8.93% -6.75% 3.43% -6.43% 7.62% -2.35% -
  Horiz. % 103.32% 94.85% 101.72% 98.34% 105.09% 97.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3150 0.3450 0.2950 0.3100 0.3500 0.5800 0.3700 -
P/RPS 0.27 0.34 0.20 0.37 0.52 1.23 0.22 14.61%
  QoQ % -20.59% 70.00% -45.95% -28.85% -57.72% 459.09% -
  Horiz. % 122.73% 154.55% 90.91% 168.18% 236.36% 559.09% 100.00%
P/EPS 10.19 -8.87 23.41 -14.55 184.21 -446.15 -2.21 -
  QoQ % 214.88% -137.89% 260.89% -107.90% 141.29% -20,087.78% -
  Horiz. % -461.09% 401.36% -1,059.28% 658.37% -8,335.29% 20,187.78% 100.00%
EY 9.81 -11.28 4.27 -6.87 0.54 -0.22 -45.31 -
  QoQ % 186.97% -364.17% 162.15% -1,372.22% 345.45% 99.51% -
  Horiz. % -21.65% 24.90% -9.42% 15.16% -1.19% 0.49% 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 0.51 0.61 0.48 0.53 0.56 0.97 0.62 -12.20%
  QoQ % -16.39% 27.08% -9.43% -5.36% -42.27% 56.45% -
  Horiz. % 82.26% 98.39% 77.42% 85.48% 90.32% 156.45% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 27/02/13 21/11/12 29/08/12 31/05/12 -
Price 0.3150 0.3000 0.3700 0.3200 0.3200 0.4100 0.3400 -
P/RPS 0.27 0.29 0.25 0.39 0.47 0.87 0.20 22.13%
  QoQ % -6.90% 16.00% -35.90% -17.02% -45.98% 335.00% -
  Horiz. % 135.00% 145.00% 125.00% 195.00% 235.00% 435.00% 100.00%
P/EPS 10.19 -7.71 29.37 -15.02 168.42 -315.38 -2.03 -
  QoQ % 232.17% -126.25% 295.54% -108.92% 153.40% -15,435.96% -
  Horiz. % -501.97% 379.80% -1,446.80% 739.90% -8,296.55% 15,535.96% 100.00%
EY 9.81 -12.97 3.41 -6.66 0.59 -0.32 -49.30 -
  QoQ % 175.64% -480.35% 151.20% -1,228.81% 284.38% 99.35% -
  Horiz. % -19.90% 26.31% -6.92% 13.51% -1.20% 0.65% 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 0.51 0.53 0.61 0.54 0.52 0.69 0.57 -7.14%
  QoQ % -3.77% -13.11% 12.96% 3.85% -24.64% 21.05% -
  Horiz. % 89.47% 92.98% 107.02% 94.74% 91.23% 121.05% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

175  706  604  977 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.88-0.34 
 PA 0.14-0.01 
 KGROUP-WC 0.020.00 
 KANGER 0.185-0.01 
 XDL 0.0750.00 
 SAPNRG 0.115-0.005 
 NETX 0.1450.00 
 TRIVE 0.0150.00 

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!
PARTNERS & BROKERS