Highlights

[BINTAI] YoY Annual (Unaudited) Result on 2008-03-31 [#4]


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 383,948 376,421 187,248 149,831 264,946 561,952 964,257 -14.22%
  YoY % 2.00% 101.03% 24.97% -43.45% -52.85% -41.72% -
  Horiz. % 39.82% 39.04% 19.42% 15.54% 27.48% 58.28% 100.00%
PBT 22,306 7,875 5,639 -30,398 5,545 6,267 -19,954 -
  YoY % 183.25% 39.65% 118.55% -648.21% -11.52% 131.41% -
  Horiz. % -111.79% -39.47% -28.26% 152.34% -27.79% -31.41% 100.00%
Tax -5,116 -2,476 -235 -507 -5,104 -459 805 -
  YoY % -106.62% -953.62% 53.65% 90.07% -1,011.98% -157.02% -
  Horiz. % -635.53% -307.58% -29.19% -62.98% -634.04% -57.02% 100.00%
NP 17,190 5,399 5,404 -30,905 441 5,808 -19,149 -
  YoY % 218.39% -0.09% 117.49% -7,107.94% -92.41% 130.33% -
  Horiz. % -89.77% -28.19% -28.22% 161.39% -2.30% -30.33% 100.00%
NP to SH 9,536 364 4,103 -29,992 489 5,078 -19,149 -
  YoY % 2,519.78% -91.13% 113.68% -6,233.33% -90.37% 126.52% -
  Horiz. % -49.80% -1.90% -21.43% 156.62% -2.55% -26.52% 100.00%
Tax Rate 22.94 % 31.44 % 4.17 % - % 92.05 % 7.32 % - % -
  YoY % -27.04% 653.96% 0.00% 0.00% 1,157.51% 0.00% -
  Horiz. % 313.39% 429.51% 56.97% 0.00% 1,257.51% 100.00% -
Total Cost 366,758 371,022 181,844 180,736 264,505 556,144 983,406 -15.15%
  YoY % -1.15% 104.03% 0.61% -31.67% -52.44% -43.45% -
  Horiz. % 37.29% 37.73% 18.49% 18.38% 26.90% 56.55% 100.00%
Net Worth 65,203 4,978 64,424 60,249 90,517 87,675 84,180 -4.17%
  YoY % 1,209.71% -92.27% 6.93% -33.44% 3.24% 4.15% -
  Horiz. % 77.46% 5.91% 76.53% 71.57% 107.53% 104.15% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 65,203 4,978 64,424 60,249 90,517 87,675 84,180 -4.17%
  YoY % 1,209.71% -92.27% 6.93% -33.44% 3.24% 4.15% -
  Horiz. % 77.46% 5.91% 76.53% 71.57% 107.53% 104.15% 100.00%
NOSH 101,880 8,161 103,910 103,878 104,042 101,947 103,926 -0.33%
  YoY % 1,148.31% -92.15% 0.03% -0.16% 2.05% -1.90% -
  Horiz. % 98.03% 7.85% 99.99% 99.95% 100.11% 98.10% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 4.48 % 1.43 % 2.89 % -20.63 % 0.17 % 1.03 % -1.99 % -
  YoY % 213.29% -50.52% 114.01% -12,235.29% -83.50% 151.76% -
  Horiz. % -225.13% -71.86% -145.23% 1,036.68% -8.54% -51.76% 100.00%
ROE 14.63 % 7.31 % 6.37 % -49.78 % 0.54 % 5.79 % -22.75 % -
  YoY % 100.14% 14.76% 112.80% -9,318.52% -90.67% 125.45% -
  Horiz. % -64.31% -32.13% -28.00% 218.81% -2.37% -25.45% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 376.86 4,612.19 180.20 144.24 254.65 551.22 927.83 -13.94%
  YoY % -91.83% 2,459.48% 24.93% -43.36% -53.80% -40.59% -
  Horiz. % 40.62% 497.09% 19.42% 15.55% 27.45% 59.41% 100.00%
EPS 9.36 0.36 4.03 -29.43 0.47 4.98 -18.43 -
  YoY % 2,500.00% -91.07% 113.69% -6,361.70% -90.56% 127.02% -
  Horiz. % -50.79% -1.95% -21.87% 159.69% -2.55% -27.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6400 0.6100 0.6200 0.5800 0.8700 0.8600 0.8100 -3.85%
  YoY % 4.92% -1.61% 6.90% -33.33% 1.16% 6.17% -
  Horiz. % 79.01% 75.31% 76.54% 71.60% 107.41% 106.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 120.63 118.26 58.83 47.07 83.24 176.55 302.95 -14.22%
  YoY % 2.00% 101.02% 24.98% -43.45% -52.85% -41.72% -
  Horiz. % 39.82% 39.04% 19.42% 15.54% 27.48% 58.28% 100.00%
EPS 3.00 0.11 1.29 -9.42 0.15 1.60 -6.02 -
  YoY % 2,627.27% -91.47% 113.69% -6,380.00% -90.62% 126.58% -
  Horiz. % -49.83% -1.83% -21.43% 156.48% -2.49% -26.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2049 0.0156 0.2024 0.1893 0.2844 0.2755 0.2645 -4.16%
  YoY % 1,213.46% -92.29% 6.92% -33.44% 3.23% 4.16% -
  Horiz. % 77.47% 5.90% 76.52% 71.57% 107.52% 104.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.3400 0.3900 0.1800 0.5000 0.6000 1.0000 1.1300 -
P/RPS 0.09 0.01 0.10 0.35 0.24 0.18 0.12 -4.68%
  YoY % 800.00% -90.00% -71.43% 45.83% 33.33% 50.00% -
  Horiz. % 75.00% 8.33% 83.33% 291.67% 200.00% 150.00% 100.00%
P/EPS 3.63 8.74 4.56 -1.73 127.66 20.08 -6.13 -
  YoY % -58.47% 91.67% 363.58% -101.36% 535.76% 427.57% -
  Horiz. % -59.22% -142.58% -74.39% 28.22% -2,082.54% -327.57% 100.00%
EY 27.53 11.44 21.94 -57.74 0.78 4.98 -16.31 -
  YoY % 140.65% -47.86% 138.00% -7,502.56% -84.34% 130.53% -
  Horiz. % -168.79% -70.14% -134.52% 354.02% -4.78% -30.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.64 0.29 0.86 0.69 1.16 1.40 -14.94%
  YoY % -17.19% 120.69% -66.28% 24.64% -40.52% -17.14% -
  Horiz. % 37.86% 45.71% 20.71% 61.43% 49.29% 82.86% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 27/05/10 27/05/09 29/05/08 31/05/07 29/05/06 31/05/05 -
Price 0.3800 0.3500 0.2700 0.4400 0.4600 1.0000 1.0200 -
P/RPS 0.10 0.01 0.15 0.31 0.18 0.18 0.11 -1.58%
  YoY % 900.00% -93.33% -51.61% 72.22% 0.00% 63.64% -
  Horiz. % 90.91% 9.09% 136.36% 281.82% 163.64% 163.64% 100.00%
P/EPS 4.06 7.85 6.84 -1.52 97.87 20.08 -5.54 -
  YoY % -48.28% 14.77% 550.00% -101.55% 387.40% 462.45% -
  Horiz. % -73.29% -141.70% -123.47% 27.44% -1,766.61% -362.45% 100.00%
EY 24.63 12.74 14.62 -65.62 1.02 4.98 -18.06 -
  YoY % 93.33% -12.86% 122.28% -6,533.33% -79.52% 127.57% -
  Horiz. % -136.38% -70.54% -80.95% 363.34% -5.65% -27.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.57 0.44 0.76 0.53 1.16 1.26 -11.87%
  YoY % 3.51% 29.55% -42.11% 43.40% -54.31% -7.94% -
  Horiz. % 46.83% 45.24% 34.92% 60.32% 42.06% 92.06% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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