[BINTAI] YoY TTM Result on 2015-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 114,073 650,969 547,291 494,273 345,859 402,029 320,710 -15.82% YoY % -82.48% 18.94% 10.73% 42.91% -13.97% 25.36% - Horiz. % 35.57% 202.98% 170.65% 154.12% 107.84% 125.36% 100.00%
PBT 9,819 -20,001 -20,721 7,849 3,622 3,299 -442 - YoY % 149.09% 3.47% -364.00% 116.70% 9.79% 846.38% - Horiz. % -2,221.49% 4,525.11% 4,688.01% -1,775.79% -819.46% -746.38% 100.00%
Tax -1,113 -724 -6,968 2,439 -10,303 -3,711 -4,977 -22.08% YoY % -53.73% 89.61% -385.69% 123.67% -177.63% 25.44% - Horiz. % 22.36% 14.55% 140.00% -49.01% 207.01% 74.56% 100.00%
NP 8,706 -20,725 -27,689 10,288 -6,681 -412 -5,419 - YoY % 142.01% 25.15% -369.14% 253.99% -1,521.60% 92.40% - Horiz. % -160.66% 382.45% 510.96% -189.85% 123.29% 7.60% 100.00%
NP to SH 10,789 -17,156 -32,300 7,112 -2,308 -4,649 -14,483 - YoY % 162.89% 46.89% -554.16% 408.15% 50.35% 67.90% - Horiz. % -74.49% 118.46% 223.02% -49.11% 15.94% 32.10% 100.00%
Tax Rate 11.34 % - % - % -31.07 % 284.46 % 112.49 % - % - YoY % 0.00% 0.00% 0.00% -110.92% 152.88% 0.00% - Horiz. % 10.08% 0.00% 0.00% -27.62% 252.88% 100.00% -
Total Cost 105,367 671,694 574,980 483,985 352,540 402,441 326,129 -17.16% YoY % -84.31% 16.82% 18.80% 37.29% -12.40% 23.40% - Horiz. % 32.31% 205.96% 176.30% 148.40% 108.10% 123.40% 100.00%
Net Worth 71,898 74,774 53,199 87,172 53,024 58,025 59,719 3.14% YoY % -3.85% 40.55% -38.97% 64.40% -8.62% -2.84% - Horiz. % 120.39% 125.21% 89.08% 145.97% 88.79% 97.16% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 71,898 74,774 53,199 87,172 53,024 58,025 59,719 3.14% YoY % -3.85% 40.55% -38.97% 64.40% -8.62% -2.84% - Horiz. % 120.39% 125.21% 89.08% 145.97% 88.79% 97.16% 100.00%
NOSH 287,594 287,594 189,999 132,078 101,970 101,799 100,000 19.24% YoY % 0.00% 51.37% 43.85% 29.53% 0.17% 1.80% - Horiz. % 287.59% 287.59% 190.00% 132.08% 101.97% 101.80% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.63 % -3.18 % -5.06 % 2.08 % -1.93 % -0.10 % -1.69 % - YoY % 339.94% 37.15% -343.27% 207.77% -1,830.00% 94.08% - Horiz. % -451.48% 188.17% 299.41% -123.08% 114.20% 5.92% 100.00%
ROE 15.01 % -22.94 % -60.71 % 8.16 % -4.35 % -8.01 % -24.25 % - YoY % 165.43% 62.21% -844.00% 287.59% 45.69% 66.97% - Horiz. % -61.90% 94.60% 250.35% -33.65% 17.94% 33.03% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 39.66 226.35 288.05 374.23 339.18 394.92 320.71 -29.40% YoY % -82.48% -21.42% -23.03% 10.33% -14.11% 23.14% - Horiz. % 12.37% 70.58% 89.82% 116.69% 105.76% 123.14% 100.00%
EPS 3.75 -5.97 -17.00 5.38 -2.26 -4.57 -14.48 - YoY % 162.81% 64.88% -415.99% 338.05% 50.55% 68.44% - Horiz. % -25.90% 41.23% 117.40% -37.15% 15.61% 31.56% 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 0.2600 0.2800 0.6600 0.5200 0.5700 0.5972 -13.50% YoY % -3.85% -7.14% -57.58% 26.92% -8.77% -4.55% - Horiz. % 41.86% 43.54% 46.89% 110.52% 87.07% 95.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,891 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 29.87 170.46 143.31 129.43 90.56 105.27 83.98 -15.82% YoY % -82.48% 18.94% 10.72% 42.92% -13.97% 25.35% - Horiz. % 35.57% 202.98% 170.65% 154.12% 107.84% 125.35% 100.00%
EPS 2.83 -4.49 -8.46 1.86 -0.60 -1.22 -3.79 - YoY % 163.03% 46.93% -554.84% 410.00% 50.82% 67.81% - Horiz. % -74.67% 118.47% 223.22% -49.08% 15.83% 32.19% 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 0.1883 0.1958 0.1393 0.2283 0.1388 0.1519 0.1564 3.14% YoY % -3.83% 40.56% -38.98% 64.48% -8.62% -2.88% - Horiz. % 120.40% 125.19% 89.07% 145.97% 88.75% 97.12% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1250 0.2050 0.2000 0.2900 0.4250 0.3450 0.5800 -
P/RPS 0.32 0.09 0.07 0.08 0.13 0.09 0.18 10.06% YoY % 255.56% 28.57% -12.50% -38.46% 44.44% -50.00% - Horiz. % 177.78% 50.00% 38.89% 44.44% 72.22% 50.00% 100.00%
P/EPS 3.33 -3.44 -1.18 5.39 -18.78 -7.55 -4.00 - YoY % 196.80% -191.53% -121.89% 128.70% -148.74% -88.75% - Horiz. % -83.25% 86.00% 29.50% -134.75% 469.50% 188.75% 100.00%
EY 30.01 -29.10 -85.00 18.57 -5.33 -13.24 -24.97 - YoY % 203.13% 65.76% -557.73% 448.41% 59.74% 46.98% - Horiz. % -120.18% 116.54% 340.41% -74.37% 21.35% 53.02% 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 0.79 0.71 0.44 0.82 0.61 0.97 -10.45% YoY % -36.71% 11.27% 61.36% -46.34% 34.43% -37.11% - Horiz. % 51.55% 81.44% 73.20% 45.36% 84.54% 62.89% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 24/08/17 18/08/16 25/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.1700 0.1950 0.2000 0.2500 0.3850 0.3000 0.4100 -
P/RPS 0.43 0.09 0.07 0.07 0.11 0.08 0.13 22.05% YoY % 377.78% 28.57% 0.00% -36.36% 37.50% -38.46% - Horiz. % 330.77% 69.23% 53.85% 53.85% 84.62% 61.54% 100.00%
P/EPS 4.53 -3.27 -1.18 4.64 -17.01 -6.57 -2.83 - YoY % 238.53% -177.12% -125.43% 127.28% -158.90% -132.16% - Horiz. % -160.07% 115.55% 41.70% -163.96% 601.06% 232.16% 100.00%
EY 22.07 -30.59 -85.00 21.54 -5.88 -15.22 -35.32 - YoY % 172.15% 64.01% -494.61% 466.33% 61.37% 56.91% - Horiz. % -62.49% 86.61% 240.66% -60.99% 16.65% 43.09% 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 0.68 0.75 0.71 0.38 0.74 0.53 0.69 -0.24% YoY % -9.33% 5.63% 86.84% -48.65% 39.62% -23.19% - Horiz. % 98.55% 108.70% 102.90% 55.07% 107.25% 76.81% 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
1Q2016.PDF 
