[BINTAI] YoY TTM Result on 2014-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 650,969 547,291 494,273 345,859 402,029 320,710 404,540 8.24% YoY % 18.94% 10.73% 42.91% -13.97% 25.36% -20.72% - Horiz. % 160.92% 135.29% 122.18% 85.49% 99.38% 79.28% 100.00%
PBT -20,001 -20,721 7,849 3,622 3,299 -442 31,697 - YoY % 3.47% -364.00% 116.70% 9.79% 846.38% -101.39% - Horiz. % -63.10% -65.37% 24.76% 11.43% 10.41% -1.39% 100.00%
Tax -724 -6,968 2,439 -10,303 -3,711 -4,977 -5,917 -29.52% YoY % 89.61% -385.69% 123.67% -177.63% 25.44% 15.89% - Horiz. % 12.24% 117.76% -41.22% 174.13% 62.72% 84.11% 100.00%
NP -20,725 -27,689 10,288 -6,681 -412 -5,419 25,780 - YoY % 25.15% -369.14% 253.99% -1,521.60% 92.40% -121.02% - Horiz. % -80.39% -107.40% 39.91% -25.92% -1.60% -21.02% 100.00%
NP to SH -17,156 -32,300 7,112 -2,308 -4,649 -14,483 16,962 - YoY % 46.89% -554.16% 408.15% 50.35% 67.90% -185.38% - Horiz. % -101.14% -190.43% 41.93% -13.61% -27.41% -85.38% 100.00%
Tax Rate - % - % -31.07 % 284.46 % 112.49 % - % 18.67 % - YoY % 0.00% 0.00% -110.92% 152.88% 0.00% 0.00% - Horiz. % 0.00% 0.00% -166.42% 1,523.62% 602.52% 0.00% 100.00%
Total Cost 671,694 574,980 483,985 352,540 402,441 326,129 378,760 10.01% YoY % 16.82% 18.80% 37.29% -12.40% 23.40% -13.90% - Horiz. % 177.34% 151.81% 127.78% 93.08% 106.25% 86.10% 100.00%
Net Worth 74,774 53,199 87,172 53,024 58,025 59,719 71,274 0.80% YoY % 40.55% -38.97% 64.40% -8.62% -2.84% -16.21% - Horiz. % 104.91% 74.64% 122.31% 74.40% 81.41% 83.79% 100.00%
Dividend 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 0 0 0 0 0 0 0 - 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 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 74,774 53,199 87,172 53,024 58,025 59,719 71,274 0.80% YoY % 40.55% -38.97% 64.40% -8.62% -2.84% -16.21% - Horiz. % 104.91% 74.64% 122.31% 74.40% 81.41% 83.79% 100.00%
NOSH 287,594 189,999 132,078 101,970 101,799 100,000 101,820 18.87% YoY % 51.37% 43.85% 29.53% 0.17% 1.80% -1.79% - Horiz. % 282.45% 186.60% 129.72% 100.15% 99.98% 98.21% 100.00%
Ratio Analysis 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -3.18 % -5.06 % 2.08 % -1.93 % -0.10 % -1.69 % 6.37 % - YoY % 37.15% -343.27% 207.77% -1,830.00% 94.08% -126.53% - Horiz. % -49.92% -79.43% 32.65% -30.30% -1.57% -26.53% 100.00%
ROE -22.94 % -60.71 % 8.16 % -4.35 % -8.01 % -24.25 % 23.80 % - YoY % 62.21% -844.00% 287.59% 45.69% 66.97% -201.89% - Horiz. % -96.39% -255.08% 34.29% -18.28% -33.66% -101.89% 100.00%
Per Share 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 226.35 288.05 374.23 339.18 394.92 320.71 397.31 -8.94% YoY % -21.42% -23.03% 10.33% -14.11% 23.14% -19.28% - Horiz. % 56.97% 72.50% 94.19% 85.37% 99.40% 80.72% 100.00%
EPS -5.97 -17.00 5.38 -2.26 -4.57 -14.48 16.66 - YoY % 64.88% -415.99% 338.05% 50.55% 68.44% -186.91% - Horiz. % -35.83% -102.04% 32.29% -13.57% -27.43% -86.91% 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 0.2600 0.2800 0.6600 0.5200 0.5700 0.5972 0.7000 -15.20% YoY % -7.14% -57.58% 26.92% -8.77% -4.55% -14.69% - Horiz. % 37.14% 40.00% 94.29% 74.29% 81.43% 85.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 224.79 188.99 170.68 119.43 138.83 110.75 139.69 8.24% YoY % 18.94% 10.73% 42.91% -13.97% 25.35% -20.72% - Horiz. % 160.92% 135.29% 122.18% 85.50% 99.38% 79.28% 100.00%
EPS -5.92 -11.15 2.46 -0.80 -1.61 -5.00 5.86 - YoY % 46.91% -553.25% 407.50% 50.31% 67.80% -185.32% - Horiz. % -101.02% -190.27% 41.98% -13.65% -27.47% -85.32% 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 0.2582 0.1837 0.3010 0.1831 0.2004 0.2062 0.2461 0.80% YoY % 40.56% -38.97% 64.39% -8.63% -2.81% -16.21% - Horiz. % 104.92% 74.64% 122.31% 74.40% 81.43% 83.79% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.2050 0.2000 0.2900 0.4250 0.3450 0.5800 0.3400 -
P/RPS 0.09 0.07 0.08 0.13 0.09 0.18 0.09 - YoY % 28.57% -12.50% -38.46% 44.44% -50.00% 100.00% - Horiz. % 100.00% 77.78% 88.89% 144.44% 100.00% 200.00% 100.00%
P/EPS -3.44 -1.18 5.39 -18.78 -7.55 -4.00 2.04 - YoY % -191.53% -121.89% 128.70% -148.74% -88.75% -296.08% - Horiz. % -168.63% -57.84% 264.22% -920.59% -370.10% -196.08% 100.00%
EY -29.10 -85.00 18.57 -5.33 -13.24 -24.97 49.00 - YoY % 65.76% -557.73% 448.41% 59.74% 46.98% -150.96% - Horiz. % -59.39% -173.47% 37.90% -10.88% -27.02% -50.96% 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 0.79 0.71 0.44 0.82 0.61 0.97 0.49 8.28% YoY % 11.27% 61.36% -46.34% 34.43% -37.11% 97.96% - Horiz. % 161.22% 144.90% 89.80% 167.35% 124.49% 197.96% 100.00%
Price Multiplier on Announcement Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 18/08/16 25/08/15 28/08/14 29/08/13 29/08/12 25/08/11 -
Price 0.1950 0.2000 0.2500 0.3850 0.3000 0.4100 0.3250 -
P/RPS 0.09 0.07 0.07 0.11 0.08 0.13 0.08 1.98% YoY % 28.57% 0.00% -36.36% 37.50% -38.46% 62.50% - Horiz. % 112.50% 87.50% 87.50% 137.50% 100.00% 162.50% 100.00%
P/EPS -3.27 -1.18 4.64 -17.01 -6.57 -2.83 1.95 - YoY % -177.12% -125.43% 127.28% -158.90% -132.16% -245.13% - Horiz. % -167.69% -60.51% 237.95% -872.31% -336.92% -145.13% 100.00%
EY -30.59 -85.00 21.54 -5.88 -15.22 -35.32 51.26 - YoY % 64.01% -494.61% 466.33% 61.37% 56.91% -168.90% - Horiz. % -59.68% -165.82% 42.02% -11.47% -29.69% -68.90% 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 0.75 0.71 0.38 0.74 0.53 0.69 0.46 8.48% YoY % 5.63% 86.84% -48.65% 39.62% -23.19% 50.00% - Horiz. % 163.04% 154.35% 82.61% 160.87% 115.22% 150.00% 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
1st Quarterly Result (30.06.2014).pdf 
