[BINTAI] YoY Cumulative Quarter Result on 2015-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 219,051 682,789 477,604 473,866 398,802 355,339 367,759 -8.27% YoY % -67.92% 42.96% 0.79% 18.82% 12.23% -3.38% - Horiz. % 59.56% 185.66% 129.87% 128.85% 108.44% 96.62% 100.00%
PBT 2,397 -13,439 -24,487 5,609 6,041 6,900 5,434 -12.75% YoY % 117.84% 45.12% -536.57% -7.15% -12.45% 26.98% - Horiz. % 44.11% -247.31% -450.63% 103.22% 111.17% 126.98% 100.00%
Tax -782 -475 -6,923 2,444 -3,271 -3,595 -5,333 -27.37% YoY % -64.63% 93.14% -383.27% 174.72% 9.01% 32.59% - Horiz. % 14.66% 8.91% 129.81% -45.83% 61.34% 67.41% 100.00%
NP 1,615 -13,914 -31,410 8,053 2,770 3,305 101 58.69% YoY % 111.61% 55.70% -490.04% 190.72% -16.19% 3,172.28% - Horiz. % 1,599.01% -13,776.24% -31,099.01% 7,973.27% 2,742.57% 3,272.28% 100.00%
NP to SH 4,929 -11,676 -36,083 6,039 -1,506 -819 -9,486 - YoY % 142.21% 67.64% -697.50% 501.00% -83.88% 91.37% - Horiz. % -51.96% 123.09% 380.38% -63.66% 15.88% 8.63% 100.00%
Tax Rate 32.62 % - % - % -43.57 % 54.15 % 52.10 % 98.14 % -16.76% YoY % 0.00% 0.00% 0.00% -180.46% 3.93% -46.91% - Horiz. % 33.24% 0.00% 0.00% -44.40% 55.18% 53.09% 100.00%
Total Cost 217,436 696,703 509,014 465,813 396,032 352,034 367,658 -8.38% YoY % -68.79% 36.87% 9.27% 17.62% 12.50% -4.25% - Horiz. % 59.14% 189.50% 138.45% 126.70% 107.72% 95.75% 100.00%
Net Worth 71,898 49,983 46,324 62,184 58,001 62,448 61,130 2.74% YoY % 43.84% 7.90% -25.50% 7.21% -7.12% 2.16% - Horiz. % 117.61% 81.76% 75.78% 101.72% 94.88% 102.16% 100.00%
Dividend 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 71,898 49,983 46,324 62,184 58,001 62,448 61,130 2.74% YoY % 43.84% 7.90% -25.50% 7.21% -7.12% 2.16% - Horiz. % 117.61% 81.76% 75.78% 101.72% 94.88% 102.16% 100.00%
NOSH 287,594 217,320 178,172 101,942 101,756 102,374 101,884 18.87% YoY % 32.34% 21.97% 74.78% 0.18% -0.60% 0.48% - Horiz. % 282.27% 213.30% 174.88% 100.06% 99.87% 100.48% 100.00%
Ratio Analysis 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.74 % -2.04 % -6.58 % 1.70 % 0.69 % 0.93 % 0.03 % 70.57% YoY % 136.27% 69.00% -487.06% 146.38% -25.81% 3,000.00% - Horiz. % 2,466.67% -6,800.00% -21,933.33% 5,666.67% 2,300.00% 3,100.00% 100.00%
ROE 6.86 % -23.36 % -77.89 % 9.71 % -2.60 % -1.31 % -15.52 % - YoY % 129.37% 70.01% -902.16% 473.46% -98.47% 91.56% - Horiz. % -44.20% 150.52% 501.87% -62.56% 16.75% 8.44% 100.00%
Per Share 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 76.17 314.19 268.06 464.84 391.92 347.10 360.96 -22.83% YoY % -75.76% 17.21% -42.33% 18.61% 12.91% -3.84% - Horiz. % 21.10% 87.04% 74.26% 128.78% 108.58% 96.16% 100.00%
EPS 1.71 -5.37 -20.25 5.61 -1.48 -0.80 -9.31 - YoY % 131.84% 73.48% -460.96% 479.05% -85.00% 91.41% - Horiz. % -18.37% 57.68% 217.51% -60.26% 15.90% 8.59% 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 0.2500 0.2300 0.2600 0.6100 0.5700 0.6100 0.6000 -13.57% YoY % 8.70% -11.54% -57.38% 7.02% -6.56% 1.67% - Horiz. % 41.67% 38.33% 43.33% 101.67% 95.00% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 68.82 214.52 150.05 148.88 125.29 111.64 115.54 -8.27% YoY % -67.92% 42.97% 0.79% 18.83% 12.23% -3.38% - Horiz. % 59.56% 185.67% 129.87% 128.86% 108.44% 96.62% 100.00%
EPS 1.55 -3.67 -11.34 1.90 -0.47 -0.26 -2.98 - YoY % 142.23% 67.64% -696.84% 504.26% -80.77% 91.28% - Horiz. % -52.01% 123.15% 380.54% -63.76% 15.77% 8.72% 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 0.2259 0.1570 0.1455 0.1954 0.1822 0.1962 0.1921 2.74% YoY % 43.89% 7.90% -25.54% 7.24% -7.14% 2.13% - Horiz. % 117.59% 81.73% 75.74% 101.72% 94.85% 102.13% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1350 0.2400 0.2700 0.3100 0.3150 0.2950 0.3700 -
P/RPS 0.18 0.08 0.10 0.07 0.08 0.08 0.10 10.29% YoY % 125.00% -20.00% 42.86% -12.50% 0.00% -20.00% - Horiz. % 180.00% 80.00% 100.00% 70.00% 80.00% 80.00% 100.00%
P/EPS 7.88 -4.47 -1.33 5.23 -21.28 -36.88 -3.97 - YoY % 276.29% -236.09% -125.43% 124.58% 42.30% -828.97% - Horiz. % -198.49% 112.59% 33.50% -131.74% 536.02% 928.97% 100.00%
EY 12.70 -22.39 -75.01 19.11 -4.70 -2.71 -25.16 - YoY % 156.72% 70.15% -492.52% 506.60% -73.43% 89.23% - Horiz. % -50.48% 88.99% 298.13% -75.95% 18.68% 10.77% 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 0.54 1.04 1.04 0.51 0.55 0.48 0.62 -2.28% YoY % -48.08% 0.00% 103.92% -7.27% 14.58% -22.58% - Horiz. % 87.10% 167.74% 167.74% 82.26% 88.71% 77.42% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 31/05/16 28/05/15 28/05/14 31/05/13 31/05/12 -
Price 0.1250 0.2300 0.2350 0.2250 0.3200 0.3700 0.3400 -
P/RPS 0.16 0.07 0.09 0.05 0.08 0.11 0.09 10.06% YoY % 128.57% -22.22% 80.00% -37.50% -27.27% 22.22% - Horiz. % 177.78% 77.78% 100.00% 55.56% 88.89% 122.22% 100.00%
P/EPS 7.29 -4.28 -1.16 3.80 -21.62 -46.25 -3.65 - YoY % 270.33% -268.97% -130.53% 117.58% 53.25% -1,167.12% - Horiz. % -199.73% 117.26% 31.78% -104.11% 592.33% 1,267.12% 100.00%
EY 13.71 -23.36 -86.18 26.33 -4.63 -2.16 -27.38 - YoY % 158.69% 72.89% -427.31% 668.68% -114.35% 92.11% - Horiz. % -50.07% 85.32% 314.76% -96.17% 16.91% 7.89% 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 1.00 0.90 0.37 0.56 0.61 0.57 -2.16% YoY % -50.00% 11.11% 143.24% -33.93% -8.20% 7.02% - Horiz. % 87.72% 175.44% 157.89% 64.91% 98.25% 107.02% 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- 4th Quarterly Results (31.03.2015).pdf 
