[BINTAI] QoQ TTM Result on 2018-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 115,189 91,293 114,073 219,051 396,444 545,479 650,969 -68.38% QoQ % 26.18% -19.97% -47.92% -44.75% -27.32% -16.21% - Horiz. % 17.70% 14.02% 17.52% 33.65% 60.90% 83.79% 100.00%
PBT 6,378 3,156 9,819 2,384 -15,464 -13,077 -20,001 - QoQ % 102.09% -67.86% 311.87% 115.42% -18.25% 34.62% - Horiz. % -31.89% -15.78% -49.09% -11.92% 77.32% 65.38% 100.00%
Tax -39 437 -1,113 -782 -2,007 -2,428 -724 -85.66% QoQ % -108.92% 139.26% -42.33% 61.04% 17.34% -235.36% - Horiz. % 5.39% -60.36% 153.73% 108.01% 277.21% 335.36% 100.00%
NP 6,339 3,593 8,706 1,602 -17,471 -15,505 -20,725 - QoQ % 76.43% -58.73% 443.45% 109.17% -12.68% 25.19% - Horiz. % -30.59% -17.34% -42.01% -7.73% 84.30% 74.81% 100.00%
NP to SH 6,505 3,703 10,789 4,916 -11,133 -9,934 -17,156 - QoQ % 75.67% -65.68% 119.47% 144.16% -12.07% 42.10% - Horiz. % -37.92% -21.58% -62.89% -28.65% 64.89% 57.90% 100.00%
Tax Rate 0.61 % -13.85 % 11.34 % 32.80 % - % - % - % - QoQ % 104.40% -222.13% -65.43% 0.00% 0.00% 0.00% - Horiz. % 1.86% -42.23% 34.57% 100.00% - - -
Total Cost 108,850 87,700 105,367 217,449 413,915 560,984 671,694 -70.18% QoQ % 24.12% -16.77% -51.54% -47.47% -26.22% -16.48% - Horiz. % 16.21% 13.06% 15.69% 32.37% 61.62% 83.52% 100.00%
Net Worth 74,774 71,898 71,898 71,898 92,030 94,906 74,774 - QoQ % 4.00% 0.00% 0.00% -21.87% -3.03% 26.92% - Horiz. % 100.00% 96.15% 96.15% 96.15% 123.08% 126.92% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 74,774 71,898 71,898 71,898 92,030 94,906 74,774 - QoQ % 4.00% 0.00% 0.00% -21.87% -3.03% 26.92% - Horiz. % 100.00% 96.15% 96.15% 96.15% 123.08% 126.92% 100.00%
NOSH 287,594 287,594 287,594 287,594 287,594 287,594 287,594 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.50 % 3.94 % 7.63 % 0.73 % -4.41 % -2.84 % -3.18 % - QoQ % 39.59% -48.36% 945.21% 116.55% -55.28% 10.69% - Horiz. % -172.96% -123.90% -239.94% -22.96% 138.68% 89.31% 100.00%
ROE 8.70 % 5.15 % 15.01 % 6.84 % -12.10 % -10.47 % -22.94 % - QoQ % 68.93% -65.69% 119.44% 156.53% -15.57% 54.36% - Horiz. % -37.93% -22.45% -65.43% -29.82% 52.75% 45.64% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 40.05 31.74 39.66 76.17 137.85 189.67 226.35 -68.38% QoQ % 26.18% -19.97% -47.93% -44.74% -27.32% -16.20% - Horiz. % 17.69% 14.02% 17.52% 33.65% 60.90% 83.80% 100.00%
EPS 2.26 1.29 3.75 1.71 -3.87 -3.45 -5.97 - QoQ % 75.19% -65.60% 119.30% 144.19% -12.17% 42.21% - Horiz. % -37.86% -21.61% -62.81% -28.64% 64.82% 57.79% 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 0.2600 0.2500 0.2500 0.2500 0.3200 0.3300 0.2600 - QoQ % 4.00% 0.00% 0.00% -21.87% -3.03% 26.92% - Horiz. % 100.00% 96.15% 96.15% 96.15% 123.08% 126.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,891 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.16 23.91 29.87 57.36 103.81 142.84 170.46 -68.38% QoQ % 26.14% -19.95% -47.93% -44.75% -27.32% -16.20% - Horiz. % 17.69% 14.03% 17.52% 33.65% 60.90% 83.80% 100.00%
EPS 1.70 0.97 2.83 1.29 -2.92 -2.60 -4.49 - QoQ % 75.26% -65.72% 119.38% 144.18% -12.31% 42.09% - Horiz. % -37.86% -21.60% -63.03% -28.73% 65.03% 57.91% 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 0.1958 0.1883 0.1883 0.1883 0.2410 0.2485 0.1958 - QoQ % 3.98% 0.00% 0.00% -21.87% -3.02% 26.92% - Horiz. % 100.00% 96.17% 96.17% 96.17% 123.08% 126.92% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1300 0.1600 0.1250 0.1350 0.1750 0.1650 0.2050 -
P/RPS 0.32 0.50 0.32 0.18 0.13 0.09 0.09 132.42% QoQ % -36.00% 56.25% 77.78% 38.46% 44.44% 0.00% - Horiz. % 355.56% 555.56% 355.56% 200.00% 144.44% 100.00% 100.00%
P/EPS 5.75 12.43 3.33 7.90 -4.52 -4.78 -3.44 - QoQ % -53.74% 273.27% -57.85% 274.78% 5.44% -38.95% - Horiz. % -167.15% -361.34% -96.80% -229.65% 131.40% 138.95% 100.00%
EY 17.40 8.05 30.01 12.66 -22.12 -20.93 -29.10 - QoQ % 116.15% -73.18% 137.05% 157.23% -5.69% 28.08% - Horiz. % -59.79% -27.66% -103.13% -43.51% 76.01% 71.92% 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 0.50 0.64 0.50 0.54 0.55 0.50 0.79 -26.22% QoQ % -21.87% 28.00% -7.41% -1.82% 10.00% -36.71% - Horiz. % 63.29% 81.01% 63.29% 68.35% 69.62% 63.29% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 22/11/18 27/08/18 31/05/18 22/02/18 23/11/17 24/08/17 -
Price 0.1400 0.1350 0.1700 0.1250 0.1600 0.1750 0.1950 -
P/RPS 0.35 0.43 0.43 0.16 0.12 0.09 0.09 146.68% QoQ % -18.60% 0.00% 168.75% 33.33% 33.33% 0.00% - Horiz. % 388.89% 477.78% 477.78% 177.78% 133.33% 100.00% 100.00%
P/EPS 6.19 10.48 4.53 7.31 -4.13 -5.07 -3.27 - QoQ % -40.94% 131.35% -38.03% 277.00% 18.54% -55.05% - Horiz. % -189.30% -320.49% -138.53% -223.55% 126.30% 155.05% 100.00%
EY 16.16 9.54 22.07 13.67 -24.19 -19.74 -30.59 - QoQ % 69.39% -56.77% 61.45% 156.51% -22.54% 35.47% - Horiz. % -52.83% -31.19% -72.15% -44.69% 79.08% 64.53% 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 0.54 0.54 0.68 0.50 0.50 0.53 0.75 -19.62% QoQ % 0.00% -20.59% 36.00% 0.00% -5.66% -29.33% - Horiz. % 72.00% 72.00% 90.67% 66.67% 66.67% 70.67% 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 4Q (31.03.2018).pdf 
