[BINTAI] YoY Cumulative Quarter Result on 2014-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 188,666 325,976 203,741 178,122 236,354 117,298 151,566 3.71% YoY % -42.12% 60.00% 14.38% -24.64% 101.50% -22.61% - Horiz. % 124.48% 215.07% 134.42% 117.52% 155.94% 77.39% 100.00%
PBT 315 420 -16,599 -11,863 994 1,600 12,362 -45.72% YoY % -25.00% 102.53% -39.92% -1,293.46% -37.88% -87.06% - Horiz. % 2.55% 3.40% -134.27% -95.96% 8.04% 12.94% 100.00%
Tax -2,053 -100 -826 0 -868 -604 -1,519 5.14% YoY % -1,953.00% 87.89% 0.00% 0.00% -43.71% 60.24% - Horiz. % 135.15% 6.58% 54.38% -0.00% 57.14% 39.76% 100.00%
NP -1,738 320 -17,425 -11,863 126 996 10,843 - YoY % -643.12% 101.84% -46.89% -9,515.08% -87.35% -90.81% - Horiz. % -16.03% 2.95% -160.70% -109.41% 1.16% 9.19% 100.00%
NP to SH 1,570 155 -17,884 -9,836 -811 67 8,300 -24.22% YoY % 912.90% 100.87% -81.82% -1,112.82% -1,310.45% -99.19% - Horiz. % 18.92% 1.87% -215.47% -118.51% -9.77% 0.81% 100.00%
Tax Rate 651.75 % 23.81 % - % - % 87.32 % 37.75 % 12.29 % 93.71% YoY % 2,637.30% 0.00% 0.00% 0.00% 131.31% 207.16% - Horiz. % 5,303.09% 193.73% 0.00% 0.00% 710.50% 307.16% 100.00%
Total Cost 190,404 325,656 221,166 189,985 236,228 116,302 140,723 5.16% YoY % -41.53% 47.25% 16.41% -19.58% 103.12% -17.35% - Horiz. % 135.30% 231.42% 157.16% 135.01% 167.87% 82.65% 100.00%
Net Worth 94,906 59,526 101,849 47,905 62,852 59,342 75,361 3.91% YoY % 59.44% -41.55% 112.60% -23.78% 5.91% -21.26% - Horiz. % 125.93% 78.99% 135.15% 63.57% 83.40% 78.74% 100.00%
Dividend 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 94,906 59,526 101,849 47,905 62,852 59,342 75,361 3.91% YoY % 59.44% -41.55% 112.60% -23.78% 5.91% -21.26% - Horiz. % 125.93% 78.99% 135.15% 63.57% 83.40% 78.74% 100.00%
NOSH 287,594 212,594 172,625 101,927 101,374 95,714 101,840 18.87% YoY % 35.28% 23.15% 69.36% 0.54% 5.91% -6.02% - Horiz. % 282.40% 208.75% 169.51% 100.09% 99.54% 93.98% 100.00%
Ratio Analysis 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -0.92 % 0.10 % -8.55 % -6.66 % 0.05 % 0.85 % 7.15 % - YoY % -1,020.00% 101.17% -28.38% -13,420.00% -94.12% -88.11% - Horiz. % -12.87% 1.40% -119.58% -93.15% 0.70% 11.89% 100.00%
ROE 1.65 % 0.26 % -17.56 % -20.53 % -1.29 % 0.11 % 11.01 % -27.10% YoY % 534.62% 101.48% 14.47% -1,491.47% -1,272.73% -99.00% - Horiz. % 14.99% 2.36% -159.49% -186.47% -11.72% 1.00% 100.00%
Per Share 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 65.60 153.33 118.02 174.75 233.15 122.55 148.83 -12.75% YoY % -57.22% 29.92% -32.46% -25.05% 90.25% -17.66% - Horiz. % 44.08% 103.02% 79.30% 117.42% 156.66% 82.34% 100.00%
EPS 0.55 0.07 -10.36 -9.65 -0.80 0.07 8.15 -36.17% YoY % 685.71% 100.68% -7.36% -1,106.25% -1,242.86% -99.14% - Horiz. % 6.75% 0.86% -127.12% -118.40% -9.82% 0.86% 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 0.3300 0.2800 0.5900 0.4700 0.6200 0.6200 0.7400 -12.58% YoY % 17.86% -52.54% 25.53% -24.19% 0.00% -16.22% - Horiz. % 44.59% 37.84% 79.73% 63.51% 83.78% 83.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,891 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 49.40 85.36 53.35 46.64 61.89 30.71 39.69 3.71% YoY % -42.13% 60.00% 14.39% -24.64% 101.53% -22.63% - Horiz. % 124.46% 215.07% 134.42% 117.51% 155.93% 77.37% 100.00%
EPS 0.41 0.04 -4.68 -2.58 -0.21 0.02 2.17 -24.23% YoY % 925.00% 100.85% -81.40% -1,128.57% -1,150.00% -99.08% - Horiz. % 18.89% 1.84% -215.67% -118.89% -9.68% 0.92% 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 0.2485 0.1559 0.2667 0.1254 0.1646 0.1554 0.1973 3.92% YoY % 59.40% -41.54% 112.68% -23.82% 5.92% -21.24% - Horiz. % 125.95% 79.02% 135.17% 63.56% 83.43% 78.76% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.1650 0.1950 0.2550 0.3600 0.3150 0.3500 0.2600 -
P/RPS 0.25 0.13 0.22 0.21 0.14 0.29 0.17 6.63% YoY % 92.31% -40.91% 4.76% 50.00% -51.72% 70.59% - Horiz. % 147.06% 76.47% 129.41% 123.53% 82.35% 170.59% 100.00%
P/EPS 30.22 267.46 -2.46 -3.73 -39.38 500.00 3.19 45.41% YoY % -88.70% 10,972.36% 34.05% 90.53% -107.88% 15,573.98% - Horiz. % 947.34% 8,384.33% -77.12% -116.93% -1,234.48% 15,673.98% 100.00%
EY 3.31 0.37 -40.63 -26.81 -2.54 0.20 31.35 -31.23% YoY % 794.59% 100.91% -51.55% -955.51% -1,370.00% -99.36% - Horiz. % 10.56% 1.18% -129.60% -85.52% -8.10% 0.64% 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 0.50 0.70 0.43 0.77 0.51 0.56 0.35 6.12% YoY % -28.57% 62.79% -44.16% 50.98% -8.93% 60.00% - Horiz. % 142.86% 200.00% 122.86% 220.00% 145.71% 160.00% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 30/11/16 25/11/15 27/11/14 29/11/13 21/11/12 24/11/11 -
Price 0.1750 0.1800 0.3200 0.3450 0.3150 0.3200 0.3100 -
P/RPS 0.27 0.12 0.27 0.20 0.14 0.26 0.21 4.27% YoY % 125.00% -55.56% 35.00% 42.86% -46.15% 23.81% - Horiz. % 128.57% 57.14% 128.57% 95.24% 66.67% 123.81% 100.00%
P/EPS 32.06 246.88 -3.09 -3.58 -39.38 457.14 3.80 42.63% YoY % -87.01% 8,089.64% 13.69% 90.91% -108.61% 11,930.00% - Horiz. % 843.68% 6,496.84% -81.32% -94.21% -1,036.32% 12,030.00% 100.00%
EY 3.12 0.41 -32.38 -27.97 -2.54 0.22 26.29 -29.88% YoY % 660.98% 101.27% -15.77% -1,001.18% -1,254.55% -99.16% - Horiz. % 11.87% 1.56% -123.16% -106.39% -9.66% 0.84% 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 0.54 0.73 0.51 0.52 0.42 3.95% YoY % -17.19% 18.52% -26.03% 43.14% -1.92% 23.81% - Horiz. % 126.19% 152.38% 128.57% 173.81% 121.43% 123.81% 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
2nd Quarterly Result (30.09.2014).pdf 
