[BINTAI] QoQ TTM Result on 2011-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 367,759 305,829 370,101 404,540 380,093 356,385 336,505 6.09% QoQ % 20.25% -17.37% -8.51% 6.43% 6.65% 5.91% - Horiz. % 109.29% 90.88% 109.98% 120.22% 112.95% 105.91% 100.00%
PBT 5,434 20,678 35,924 31,697 23,332 20,992 4,637 11.14% QoQ % -73.72% -42.44% 13.34% 35.85% 11.15% 352.71% - Horiz. % 117.19% 445.93% 774.73% 683.57% 503.17% 452.71% 100.00%
Tax -5,333 -5,200 -6,911 -5,917 -5,503 -4,883 -2,592 61.70% QoQ % -2.56% 24.76% -16.80% -7.52% -12.70% -88.39% - Horiz. % 205.75% 200.62% 266.63% 228.28% 212.31% 188.39% 100.00%
NP 101 15,478 29,013 25,780 17,829 16,109 2,045 -86.51% QoQ % -99.35% -46.65% 12.54% 44.60% 10.68% 687.73% - Horiz. % 4.94% 756.87% 1,418.73% 1,260.64% 871.83% 787.73% 100.00%
NP to SH -9,486 7,644 18,446 16,962 9,605 10,578 -680 478.57% QoQ % -224.10% -58.56% 8.75% 76.60% -9.20% 1,655.59% - Horiz. % 1,395.00% -1,124.12% -2,712.65% -2,494.41% -1,412.50% -1,555.59% 100.00%
Tax Rate 98.14 % 25.15 % 19.24 % 18.67 % 23.59 % 23.26 % 55.90 % 45.48% QoQ % 290.22% 30.72% 3.05% -20.86% 1.42% -58.39% - Horiz. % 175.56% 44.99% 34.42% 33.40% 42.20% 41.61% 100.00%
Total Cost 367,658 290,351 341,088 378,760 362,264 340,276 334,460 6.51% QoQ % 26.63% -14.88% -9.95% 4.55% 6.46% 1.74% - Horiz. % 109.93% 86.81% 101.98% 113.25% 108.31% 101.74% 100.00%
Net Worth 61,147 74,269 75,383 71,274 73,599 70,322 61,225 -0.08% QoQ % -17.67% -1.48% 5.77% -3.16% 4.66% 14.86% - Horiz. % 99.87% 121.31% 123.12% 116.41% 120.21% 114.86% 100.00%
Dividend 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 0 0 0 0 0 0 0 - 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 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 61,147 74,269 75,383 71,274 73,599 70,322 61,225 -0.08% QoQ % -17.67% -1.48% 5.77% -3.16% 4.66% 14.86% - Horiz. % 99.87% 121.31% 123.12% 116.41% 120.21% 114.86% 100.00%
NOSH 101,912 101,739 101,869 101,820 115,000 101,917 102,041 -0.08% QoQ % 0.17% -0.13% 0.05% -11.46% 12.84% -0.12% - Horiz. % 99.87% 99.70% 99.83% 99.78% 112.70% 99.88% 100.00%
Ratio Analysis 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.03 % 5.06 % 7.84 % 6.37 % 4.69 % 4.52 % 0.61 % -86.55% QoQ % -99.41% -35.46% 23.08% 35.82% 3.76% 640.98% - Horiz. % 4.92% 829.51% 1,285.25% 1,044.26% 768.85% 740.98% 100.00%
ROE -15.51 % 10.29 % 24.47 % 23.80 % 13.05 % 15.04 % -1.11 % 479.20% QoQ % -250.73% -57.95% 2.82% 82.38% -13.23% 1,454.95% - Horiz. % 1,397.30% -927.03% -2,204.50% -2,144.14% -1,175.68% -1,354.95% 100.00%
Per Share 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 360.86 300.60 363.31 397.31 330.52 349.68 329.77 6.18% QoQ % 20.05% -17.26% -8.56% 20.21% -5.48% 6.04% - Horiz. % 109.43% 91.15% 110.17% 120.48% 100.23% 106.04% 100.00%
EPS -9.31 7.51 18.11 16.66 8.35 10.38 -0.67 477.06% QoQ % -223.97% -58.53% 8.70% 99.52% -19.56% 1,649.25% - Horiz. % 1,389.55% -1,120.90% -2,702.99% -2,486.57% -1,246.27% -1,549.25% 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 0.6000 0.7300 0.7400 0.7000 0.6400 0.6900 0.6000 - QoQ % -17.81% -1.35% 5.71% 9.38% -7.25% 15.00% - Horiz. % 100.00% 121.67% 123.33% 116.67% 106.67% 115.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 126.99 105.61 127.80 139.69 131.25 123.06 116.20 6.09% QoQ % 20.24% -17.36% -8.51% 6.43% 6.66% 5.90% - Horiz. % 109.29% 90.89% 109.98% 120.22% 112.95% 105.90% 100.00%
EPS -3.28 2.64 6.37 5.86 3.32 3.65 -0.23 487.12% QoQ % -224.24% -58.56% 8.70% 76.51% -9.04% 1,686.96% - Horiz. % 1,426.09% -1,147.83% -2,769.57% -2,547.83% -1,443.48% -1,586.96% 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 0.2112 0.2565 0.2603 0.2461 0.2542 0.2428 0.2114 -0.06% QoQ % -17.66% -1.46% 5.77% -3.19% 4.70% 14.85% - Horiz. % 99.91% 121.33% 123.13% 116.41% 120.25% 114.85% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.3700 0.3600 0.2600 0.3400 0.3400 0.3100 0.2900 -
P/RPS 0.10 0.12 0.07 0.09 0.10 0.09 0.09 7.27% QoQ % -16.67% 71.43% -22.22% -10.00% 11.11% 0.00% - Horiz. % 111.11% 133.33% 77.78% 100.00% 111.11% 100.00% 100.00%
P/EPS -3.98 4.79 1.44 2.04 4.07 2.99 -43.52 -79.67% QoQ % -183.09% 232.64% -29.41% -49.88% 36.12% 106.87% - Horiz. % 9.15% -11.01% -3.31% -4.69% -9.35% -6.87% 100.00%
EY -25.16 20.87 69.64 49.00 24.57 33.48 -2.30 392.07% QoQ % -220.56% -70.03% 42.12% 99.43% -26.61% 1,555.65% - Horiz. % 1,093.91% -907.39% -3,027.83% -2,130.43% -1,068.26% -1,455.65% 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 0.62 0.49 0.35 0.49 0.53 0.45 0.48 18.59% QoQ % 26.53% 40.00% -28.57% -7.55% 17.78% -6.25% - Horiz. % 129.17% 102.08% 72.92% 102.08% 110.42% 93.75% 100.00%
Price Multiplier on Announcement Date 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 23/02/12 24/11/11 25/08/11 26/05/11 24/02/11 11/11/10 -
Price 0.3400 0.3600 0.3100 0.3250 0.3800 0.3100 0.3700 -
P/RPS 0.09 0.12 0.09 0.08 0.11 0.09 0.11 -12.51% QoQ % -25.00% 33.33% 12.50% -27.27% 22.22% -18.18% - Horiz. % 81.82% 109.09% 81.82% 72.73% 100.00% 81.82% 100.00%
P/EPS -3.65 4.79 1.71 1.95 4.55 2.99 -55.52 -83.68% QoQ % -176.20% 180.12% -12.31% -57.14% 52.17% 105.39% - Horiz. % 6.57% -8.63% -3.08% -3.51% -8.20% -5.39% 100.00%
EY -27.38 20.87 58.41 51.26 21.98 33.48 -1.80 512.90% QoQ % -231.19% -64.27% 13.95% 133.21% -34.35% 1,960.00% - Horiz. % 1,521.11% -1,159.44% -3,245.00% -2,847.78% -1,221.11% -1,860.00% 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 0.57 0.49 0.42 0.46 0.59 0.45 0.62 -5.45% QoQ % 16.33% 16.67% -8.70% -22.03% 31.11% -27.42% - Horiz. % 91.94% 79.03% 67.74% 74.19% 95.16% 72.58% 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 Q1 Unaudited Results (30.6.2011).pdf 
