[BINTAI] YoY Quarter Result on 2018-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 35,560 40,750 8,800 186,193 152,450 158,885 80,213 -12.67% YoY % -12.74% 363.07% -95.27% 22.13% -4.05% 98.08% - Horiz. % 44.33% 50.80% 10.97% 232.12% 190.06% 198.08% 100.00%
PBT -2,823 -899 4,757 -13,555 -1,385 13,021 2,954 - YoY % -214.02% -118.90% 135.09% -878.70% -110.64% 340.79% - Horiz. % -95.57% -30.43% 161.04% -458.87% -46.89% 440.79% 100.00%
Tax -1,019 432 832 -393 -6,148 53 -2,174 -11.85% YoY % -335.88% -48.08% 311.70% 93.61% -11,700.00% 102.44% - Horiz. % 46.87% -19.87% -38.27% 18.08% 282.80% -2.44% 100.00%
NP -3,842 -467 5,589 -13,948 -7,533 13,074 780 - YoY % -722.70% -108.36% 140.07% -85.16% -157.62% 1,576.15% - Horiz. % -492.56% -59.87% 716.54% -1,788.21% -965.77% 1,676.15% 100.00%
NP to SH -3,490 -576 5,594 -10,779 -10,065 9,784 -1,732 12.37% YoY % -505.90% -110.30% 151.90% -7.09% -202.87% 664.90% - Horiz. % 201.50% 33.26% -322.98% 622.34% 581.12% -564.90% 100.00%
Tax Rate - % - % -17.49 % - % - % -0.41 % 73.60 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -100.56% - Horiz. % 0.00% 0.00% -23.76% 0.00% 0.00% -0.56% 100.00%
Total Cost 39,402 41,217 3,211 200,141 159,983 145,811 79,433 -11.02% YoY % -4.40% 1,183.62% -98.40% 25.10% 9.72% 83.56% - Horiz. % 49.60% 51.89% 4.04% 251.96% 201.41% 183.56% 100.00%
Net Worth 77,650 80,526 71,898 49,983 46,316 66,245 58,072 4.96% YoY % -3.57% 12.00% 43.84% 7.92% -30.08% 14.07% - Horiz. % 133.71% 138.66% 123.81% 86.07% 79.76% 114.07% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 77,650 80,526 71,898 49,983 46,316 66,245 58,072 4.96% YoY % -3.57% 12.00% 43.84% 7.92% -30.08% 14.07% - Horiz. % 133.71% 138.66% 123.81% 86.07% 79.76% 114.07% 100.00%
NOSH 287,594 287,594 287,594 217,320 178,141 101,916 101,882 18.86% YoY % 0.00% 0.00% 32.34% 21.99% 74.79% 0.03% - Horiz. % 282.28% 282.28% 282.28% 213.30% 174.85% 100.03% 100.00%
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -10.80 % -1.15 % 63.51 % -7.49 % -4.94 % 8.23 % 0.97 % - YoY % -839.13% -101.81% 947.93% -51.62% -160.02% 748.45% - Horiz. % -1,113.40% -118.56% 6,547.42% -772.16% -509.28% 848.45% 100.00%
ROE -4.49 % -0.72 % 7.78 % -21.57 % -21.73 % 14.77 % -2.98 % 7.06% YoY % -523.61% -109.25% 136.07% 0.74% -247.12% 595.64% - Horiz. % 150.67% 24.16% -261.07% 723.83% 729.19% -495.64% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 12.36 14.17 3.06 85.68 85.58 155.90 78.73 -26.53% YoY % -12.77% 363.07% -96.43% 0.12% -45.11% 98.02% - Horiz. % 15.70% 18.00% 3.89% 108.83% 108.70% 198.02% 100.00%
EPS -1.21 -0.20 1.95 -4.96 -5.65 9.60 -1.70 -5.50% YoY % -505.00% -110.26% 139.31% 12.21% -158.85% 664.71% - Horiz. % 71.18% 11.76% -114.71% 291.76% 332.35% -564.71% 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 0.2700 0.2800 0.2500 0.2300 0.2600 0.6500 0.5700 -11.70% YoY % -3.57% 12.00% 8.70% -11.54% -60.00% 14.04% - Horiz. % 47.37% 49.12% 43.86% 40.35% 45.61% 114.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 11.17 12.80 2.76 58.50 47.90 49.92 25.20 -12.67% YoY % -12.73% 363.77% -95.28% 22.13% -4.05% 98.10% - Horiz. % 44.33% 50.79% 10.95% 232.14% 190.08% 198.10% 100.00%
EPS -1.10 -0.18 1.76 -3.39 -3.16 3.07 -0.54 12.58% YoY % -511.11% -110.23% 151.92% -7.28% -202.93% 668.52% - Horiz. % 203.70% 33.33% -325.93% 627.78% 585.19% -568.52% 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 0.2440 0.2530 0.2259 0.1570 0.1455 0.2081 0.1825 4.95% YoY % -3.56% 12.00% 43.89% 7.90% -30.08% 14.03% - Horiz. % 133.70% 138.63% 123.78% 86.03% 79.73% 114.03% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.0550 0.1300 0.1350 0.2400 0.2700 0.3100 0.3150 -
P/RPS 0.44 0.92 4.41 0.28 0.32 0.20 0.40 1.60% YoY % -52.17% -79.14% 1,475.00% -12.50% 60.00% -50.00% - Horiz. % 110.00% 230.00% 1,102.50% 70.00% 80.00% 50.00% 100.00%
P/EPS -4.53 -64.91 6.94 -4.84 -4.78 3.23 -18.53 -20.91% YoY % 93.02% -1,035.30% 243.39% -1.26% -247.99% 117.43% - Horiz. % 24.45% 350.30% -37.45% 26.12% 25.80% -17.43% 100.00%
EY -22.06 -1.54 14.41 -20.67 -20.93 30.97 -5.40 26.41% YoY % -1,332.47% -110.69% 169.71% 1.24% -167.58% 673.52% - Horiz. % 408.52% 28.52% -266.85% 382.78% 387.59% -573.52% 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 0.20 0.46 0.54 1.04 1.04 0.48 0.55 -15.50% YoY % -56.52% -14.81% -48.08% 0.00% 116.67% -12.73% - Horiz. % 36.36% 83.64% 98.18% 189.09% 189.09% 87.27% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 29/05/19 31/05/18 25/05/17 31/05/16 28/05/15 28/05/14 -
Price 0.0950 0.1200 0.1250 0.2300 0.2350 0.2250 0.3200 -
P/RPS 0.77 0.85 4.09 0.27 0.27 0.14 0.41 11.06% YoY % -9.41% -79.22% 1,414.81% 0.00% 92.86% -65.85% - Horiz. % 187.80% 207.32% 997.56% 65.85% 65.85% 34.15% 100.00%
P/EPS -7.83 -59.92 6.43 -4.64 -4.16 2.34 -18.82 -13.59% YoY % 86.93% -1,031.88% 238.58% -11.54% -277.78% 112.43% - Horiz. % 41.60% 318.38% -34.17% 24.65% 22.10% -12.43% 100.00%
EY -12.77 -1.67 15.56 -21.57 -24.04 42.67 -5.31 15.73% YoY % -664.67% -110.73% 172.14% 10.27% -156.34% 903.58% - Horiz. % 240.49% 31.45% -293.03% 406.21% 452.73% -803.58% 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 0.35 0.43 0.50 1.00 0.90 0.35 0.56 -7.53% YoY % -18.60% -14.00% -50.00% 11.11% 157.14% -37.50% - Horiz. % 62.50% 76.79% 89.29% 178.57% 160.71% 62.50% 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 
