Highlights

[BINTAI] QoQ Quarter Result on 2011-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -100.23%    YoY -     -102.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 41,004 57,243 94,323 117,114 105,276 91,682 69,876 -29.84%
  QoQ % -28.37% -39.31% -19.46% 11.24% 14.83% 31.21% -
  Horiz. % 58.68% 81.92% 134.99% 167.60% 150.66% 131.21% 100.00%
PBT 743 6,138 6,224 6,547 15,989 1,911 -2,141 -
  QoQ % -87.90% -1.38% -4.93% -59.05% 736.68% 189.26% -
  Horiz. % -34.70% -286.69% -290.71% -305.79% -746.80% -89.26% 100.00%
Tax -576 -1,005 -514 -2,718 -2,287 -11 -100 220.30%
  QoQ % 42.69% -95.53% 81.09% -18.85% -20,690.91% 89.00% -
  Horiz. % 576.00% 1,005.00% 514.00% 2,718.00% 2,287.00% 11.00% 100.00%
NP 167 5,133 5,710 3,829 13,702 1,900 -2,241 -
  QoQ % -96.75% -10.11% 49.13% -72.06% 621.16% 184.78% -
  Horiz. % -7.45% -229.05% -254.80% -170.86% -611.42% -84.78% 100.00%
NP to SH -702 3,433 4,867 -23 10,100 1,949 -2,490 -56.91%
  QoQ % -120.45% -29.46% 21,260.87% -100.23% 418.21% 178.27% -
  Horiz. % 28.19% -137.87% -195.46% 0.92% -405.62% -78.27% 100.00%
Tax Rate 77.52 % 16.37 % 8.26 % 41.52 % 14.30 % 0.58 % - % -
  QoQ % 373.55% 98.18% -80.11% 190.35% 2,365.52% 0.00% -
  Horiz. % 13,365.52% 2,822.41% 1,424.14% 7,158.62% 2,465.52% 100.00% -
Total Cost 40,837 52,110 88,613 113,285 91,574 89,782 72,117 -31.48%
  QoQ % -21.63% -41.19% -21.78% 23.71% 2.00% 24.49% -
  Horiz. % 56.63% 72.26% 122.87% 157.09% 126.98% 124.49% 100.00%
Net Worth 74,269 75,383 71,274 73,599 70,322 61,225 59,188 16.29%
  QoQ % -1.48% 5.77% -3.16% 4.66% 14.86% 3.44% -
  Horiz. % 125.48% 127.36% 120.42% 124.35% 118.81% 103.44% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 74,269 75,383 71,274 73,599 70,322 61,225 59,188 16.29%
  QoQ % -1.48% 5.77% -3.16% 4.66% 14.86% 3.44% -
  Horiz. % 125.48% 127.36% 120.42% 124.35% 118.81% 103.44% 100.00%
NOSH 101,739 101,869 101,820 115,000 101,917 102,041 102,049 -0.20%
  QoQ % -0.13% 0.05% -11.46% 12.84% -0.12% -0.01% -
  Horiz. % 99.70% 99.82% 99.78% 112.69% 99.87% 99.99% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.41 % 8.97 % 6.05 % 3.27 % 13.02 % 2.07 % -3.21 % -
  QoQ % -95.43% 48.26% 85.02% -74.88% 528.99% 164.49% -
  Horiz. % -12.77% -279.44% -188.47% -101.87% -405.61% -64.49% 100.00%
ROE -0.95 % 4.55 % 6.83 % -0.03 % 14.36 % 3.18 % -4.21 % -62.83%
  QoQ % -120.88% -33.38% 22,866.67% -100.21% 351.57% 175.53% -
  Horiz. % 22.57% -108.08% -162.23% 0.71% -341.09% -75.53% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.30 56.19 92.64 101.84 103.30 89.85 68.47 -29.70%
  QoQ % -28.28% -39.35% -9.03% -1.41% 14.97% 31.23% -
  Horiz. % 58.86% 82.07% 135.30% 148.74% 150.87% 131.23% 100.00%
EPS -0.69 3.37 4.78 -0.02 9.91 1.91 -2.44 -56.82%
  QoQ % -120.47% -29.50% 24,000.00% -100.20% 418.85% 178.28% -
  Horiz. % 28.28% -138.11% -195.90% 0.82% -406.15% -78.28% 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 0.7300 0.7400 0.7000 0.6400 0.6900 0.6000 0.5800 16.52%
  QoQ % -1.35% 5.71% 9.38% -7.25% 15.00% 3.45% -
  Horiz. % 125.86% 127.59% 120.69% 110.34% 118.97% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.16 19.77 32.57 40.44 36.35 31.66 24.13 -29.84%
  QoQ % -28.38% -39.30% -19.46% 11.25% 14.81% 31.21% -
  Horiz. % 58.68% 81.93% 134.98% 167.59% 150.64% 131.21% 100.00%
EPS -0.24 1.19 1.68 -0.01 3.49 0.67 -0.86 -57.20%
  QoQ % -120.17% -29.17% 16,900.00% -100.29% 420.90% 177.91% -
  Horiz. % 27.91% -138.37% -195.35% 1.16% -405.81% -77.91% 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 0.2565 0.2603 0.2461 0.2542 0.2428 0.2114 0.2044 16.29%
  QoQ % -1.46% 5.77% -3.19% 4.70% 14.85% 3.42% -
  Horiz. % 125.49% 127.35% 120.40% 124.36% 118.79% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3600 0.2600 0.3400 0.3400 0.3100 0.2900 0.2900 -
P/RPS 0.89 0.46 0.37 0.33 0.30 0.32 0.42 64.75%
  QoQ % 93.48% 24.32% 12.12% 10.00% -6.25% -23.81% -
  Horiz. % 211.90% 109.52% 88.10% 78.57% 71.43% 76.19% 100.00%
P/EPS -52.17 7.72 7.11 -1,700.00 3.13 15.18 -11.89 167.29%
  QoQ % -775.78% 8.58% 100.42% -54,413.10% -79.38% 227.67% -
  Horiz. % 438.77% -64.93% -59.80% 14,297.73% -26.32% -127.67% 100.00%
EY -1.92 12.96 14.06 -0.06 31.97 6.59 -8.41 -62.55%
  QoQ % -114.81% -7.82% 23,533.34% -100.19% 385.13% 178.36% -
  Horiz. % 22.83% -154.10% -167.18% 0.71% -380.14% -78.36% 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 0.49 0.35 0.49 0.53 0.45 0.48 0.50 -1.33%
  QoQ % 40.00% -28.57% -7.55% 17.78% -6.25% -4.00% -
  Horiz. % 98.00% 70.00% 98.00% 106.00% 90.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 25/08/11 26/05/11 24/02/11 11/11/10 26/08/10 -
Price 0.3600 0.3100 0.3250 0.3800 0.3100 0.3700 0.3000 -
P/RPS 0.89 0.55 0.35 0.37 0.30 0.41 0.44 59.74%
  QoQ % 61.82% 57.14% -5.41% 23.33% -26.83% -6.82% -
  Horiz. % 202.27% 125.00% 79.55% 84.09% 68.18% 93.18% 100.00%
P/EPS -52.17 9.20 6.80 -1,900.00 3.13 19.37 -12.30 161.34%
  QoQ % -667.07% 35.29% 100.36% -60,802.88% -83.84% 257.48% -
  Horiz. % 424.15% -74.80% -55.28% 15,447.15% -25.45% -157.48% 100.00%
EY -1.92 10.87 14.71 -0.05 31.97 5.16 -8.13 -61.69%
  QoQ % -117.66% -26.10% 29,520.00% -100.16% 519.57% 163.47% -
  Horiz. % 23.62% -133.70% -180.93% 0.62% -393.23% -63.47% 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 0.49 0.42 0.46 0.59 0.45 0.62 0.52 -3.87%
  QoQ % 16.67% -8.70% -22.03% 31.11% -27.42% 19.23% -
  Horiz. % 94.23% 80.77% 88.46% 113.46% 86.54% 119.23% 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