[BINTAI] QoQ Quarter Result on 2013-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 111,664 66,458 80,213 82,235 116,953 104,507 149,918 -17.82% QoQ % 68.02% -17.15% -2.46% -29.69% 11.91% -30.29% - Horiz. % 74.48% 44.33% 53.50% 54.85% 78.01% 69.71% 100.00%
PBT -6,191 -5,672 2,954 2,093 4,247 -3,253 4,295 - QoQ % -9.15% -292.01% 41.14% -50.72% 230.56% -175.74% - Horiz. % -144.14% -132.06% 68.78% 48.73% 98.88% -75.74% 100.00%
Tax 0 0 -2,174 -229 -7,900 -274 -1,019 - QoQ % 0.00% 0.00% -849.35% 97.10% -2,783.21% 73.11% - Horiz. % -0.00% -0.00% 213.35% 22.47% 775.27% 26.89% 100.00%
NP -6,191 -5,672 780 1,864 -3,653 -3,527 3,276 - QoQ % -9.15% -827.18% -58.15% 151.03% -3.57% -207.66% - Horiz. % -188.98% -173.14% 23.81% 56.90% -111.51% -107.66% 100.00%
NP to SH -5,074 -4,762 -1,732 1,037 3,149 -3,960 1,285 - QoQ % -6.55% -174.94% -267.02% -67.07% 179.52% -408.17% - Horiz. % -394.86% -370.58% -134.79% 80.70% 245.06% -308.17% 100.00%
Tax Rate - % - % 73.60 % 10.94 % 186.01 % - % 23.73 % - QoQ % 0.00% 0.00% 572.76% -94.12% 0.00% 0.00% - Horiz. % 0.00% 0.00% 310.16% 46.10% 783.86% 0.00% 100.00%
Total Cost 117,855 72,130 79,433 80,371 120,606 108,034 146,642 -13.55% QoQ % 63.39% -9.19% -1.17% -33.36% 11.64% -26.33% - Horiz. % 80.37% 49.19% 54.17% 54.81% 82.25% 73.67% 100.00%
Net Worth 47,887 53,024 58,072 59,983 63,183 58,025 62,210 -15.99% QoQ % -9.69% -8.69% -3.18% -5.07% 8.89% -6.73% - Horiz. % 76.98% 85.23% 93.35% 96.42% 101.56% 93.27% 100.00%
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 47,887 53,024 58,072 59,983 63,183 58,025 62,210 -15.99% QoQ % -9.69% -8.69% -3.18% -5.07% 8.89% -6.73% - Horiz. % 76.98% 85.23% 93.35% 96.42% 101.56% 93.27% 100.00%
NOSH 101,887 101,970 101,882 101,666 101,909 101,799 101,984 -0.06% QoQ % -0.08% 0.09% 0.21% -0.24% 0.11% -0.18% - Horiz. % 99.91% 99.99% 99.90% 99.69% 99.93% 99.82% 100.00%
Ratio Analysis 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -5.54 % -8.53 % 0.97 % 2.27 % -3.12 % -3.37 % 2.19 % - QoQ % 35.05% -979.38% -57.27% 172.76% 7.42% -253.88% - Horiz. % -252.97% -389.50% 44.29% 103.65% -142.47% -153.88% 100.00%
ROE -10.60 % -8.98 % -2.98 % 1.73 % 4.98 % -6.82 % 2.07 % - QoQ % -18.04% -201.34% -272.25% -65.26% 173.02% -429.47% - Horiz. % -512.08% -433.82% -143.96% 83.57% 240.58% -329.47% 100.00%
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 109.60 65.17 78.73 80.89 114.76 102.66 147.00 -17.76% QoQ % 68.18% -17.22% -2.67% -29.51% 11.79% -30.16% - Horiz. % 74.56% 44.33% 53.56% 55.03% 78.07% 69.84% 100.00%
EPS -4.98 -4.67 -1.70 1.02 3.09 -3.89 1.26 - QoQ % -6.64% -174.71% -266.67% -66.99% 179.43% -408.73% - Horiz. % -395.24% -370.63% -134.92% 80.95% 245.24% -308.73% 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 0.4700 0.5200 0.5700 0.5900 0.6200 0.5700 0.6100 -15.94% QoQ % -9.62% -8.77% -3.39% -4.84% 8.77% -6.56% - Horiz. % 77.05% 85.25% 93.44% 96.72% 101.64% 93.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.56 22.95 27.70 28.40 40.39 36.09 51.77 -17.82% QoQ % 68.02% -17.15% -2.46% -29.69% 11.91% -30.29% - Horiz. % 74.48% 44.33% 53.51% 54.86% 78.02% 69.71% 100.00%
EPS -1.75 -1.64 -0.60 0.36 1.09 -1.37 0.44 - QoQ % -6.71% -173.33% -266.67% -66.97% 179.56% -411.36% - Horiz. % -397.73% -372.73% -136.36% 81.82% 247.73% -311.36% 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 0.1654 0.1831 0.2005 0.2071 0.2182 0.2004 0.2148 -15.98% QoQ % -9.67% -8.68% -3.19% -5.09% 8.88% -6.70% - Horiz. % 77.00% 85.24% 93.34% 96.42% 101.58% 93.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.3600 0.4250 0.3150 0.3050 0.3150 0.3450 0.2950 -
P/RPS 0.33 0.65 0.40 0.38 0.27 0.34 0.20 39.59% QoQ % -49.23% 62.50% 5.26% 40.74% -20.59% 70.00% - Horiz. % 165.00% 325.00% 200.00% 190.00% 135.00% 170.00% 100.00%
P/EPS -7.23 -9.10 -18.53 29.90 10.19 -8.87 23.41 - QoQ % 20.55% 50.89% -161.97% 193.42% 214.88% -137.89% - Horiz. % -30.88% -38.87% -79.15% 127.72% 43.53% -37.89% 100.00%
EY -13.83 -10.99 -5.40 3.34 9.81 -11.28 4.27 - QoQ % -25.84% -103.52% -261.68% -65.95% 186.97% -364.17% - Horiz. % -323.89% -257.38% -126.46% 78.22% 229.74% -264.17% 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 0.77 0.82 0.55 0.52 0.51 0.61 0.48 37.00% QoQ % -6.10% 49.09% 5.77% 1.96% -16.39% 27.08% - Horiz. % 160.42% 170.83% 114.58% 108.33% 106.25% 127.08% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 28/05/14 27/02/14 29/11/13 29/08/13 31/05/13 -
Price 0.3450 0.3850 0.3200 0.3450 0.3150 0.3000 0.3700 -
P/RPS 0.31 0.59 0.41 0.43 0.27 0.29 0.25 15.40% QoQ % -47.46% 43.90% -4.65% 59.26% -6.90% 16.00% - Horiz. % 124.00% 236.00% 164.00% 172.00% 108.00% 116.00% 100.00%
P/EPS -6.93 -8.24 -18.82 33.82 10.19 -7.71 29.37 - QoQ % 15.90% 56.22% -155.65% 231.89% 232.17% -126.25% - Horiz. % -23.60% -28.06% -64.08% 115.15% 34.70% -26.25% 100.00%
EY -14.43 -12.13 -5.31 2.96 9.81 -12.97 3.41 - QoQ % -18.96% -128.44% -279.39% -69.83% 175.64% -480.35% - Horiz. % -423.17% -355.72% -155.72% 86.80% 287.68% -380.35% 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 0.73 0.74 0.56 0.58 0.51 0.53 0.61 12.71% QoQ % -1.35% 32.14% -3.45% 13.73% -3.77% -13.11% - Horiz. % 119.67% 121.31% 91.80% 95.08% 83.61% 86.89% 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.
Comment
BKCB- 3rd Quarterly Result 31.12.2013.pdf 
