[BINTAI] YoY TTM Result on 2013-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 649,046 484,039 395,194 446,592 377,088 305,829 356,385 10.50% YoY % 34.09% 22.48% -11.51% 18.43% 23.30% -14.19% - Horiz. % 182.12% 135.82% 110.89% 125.31% 105.81% 85.81% 100.00%
PBT -1,269 -10,078 -4,462 7,382 -5,066 20,678 20,992 - YoY % 87.41% -125.86% -160.44% 245.72% -124.50% -1.50% - Horiz. % -6.05% -48.01% -21.26% 35.17% -24.13% 98.50% 100.00%
Tax -6,230 -722 217 -9,422 -5,814 -5,200 -4,883 4.14% YoY % -762.88% -432.72% 102.30% -62.06% -11.81% -6.49% - Horiz. % 127.59% 14.79% -4.44% 192.96% 119.07% 106.49% 100.00%
NP -7,499 -10,800 -4,245 -2,040 -10,880 15,478 16,109 - YoY % 30.56% -154.42% -108.09% 81.25% -170.29% -3.92% - Horiz. % -46.55% -67.04% -26.35% -12.66% -67.54% 96.08% 100.00%
NP to SH -10,962 -16,231 -5,481 1,511 -19,188 7,644 10,578 - YoY % 32.46% -196.13% -462.74% 107.87% -351.02% -27.74% - Horiz. % -103.63% -153.44% -51.82% 14.28% -181.40% 72.26% 100.00%
Tax Rate - % - % - % 127.63 % - % 25.15 % 23.26 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 8.13% - Horiz. % 0.00% 0.00% 0.00% 548.71% 0.00% 108.13% 100.00%
Total Cost 656,545 494,839 399,439 448,632 387,968 290,351 340,276 11.57% YoY % 32.68% 23.88% -10.97% 15.64% 33.62% -14.67% - Horiz. % 192.94% 145.42% 117.39% 131.84% 114.02% 85.33% 100.00%
Net Worth 60,114 98,613 55,058 59,983 60,135 74,269 70,322 -2.58% YoY % -39.04% 79.11% -8.21% -0.25% -19.03% 5.61% - Horiz. % 85.48% 140.23% 78.29% 85.30% 85.51% 105.61% 100.00%
Dividend 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 60,114 98,613 55,058 59,983 60,135 74,269 70,322 -2.58% YoY % -39.04% 79.11% -8.21% -0.25% -19.03% 5.61% - Horiz. % 85.48% 140.23% 78.29% 85.30% 85.51% 105.61% 100.00%
NOSH 214,693 186,064 101,959 101,666 101,924 101,739 101,917 13.21% YoY % 15.39% 82.49% 0.29% -0.25% 0.18% -0.17% - Horiz. % 210.66% 182.56% 100.04% 99.75% 100.01% 99.83% 100.00%
Ratio Analysis 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -1.16 % -2.23 % -1.07 % -0.46 % -2.89 % 5.06 % 4.52 % - YoY % 47.98% -108.41% -132.61% 84.08% -157.11% 11.95% - Horiz. % -25.66% -49.34% -23.67% -10.18% -63.94% 111.95% 100.00%
ROE -18.24 % -16.46 % -9.95 % 2.52 % -31.91 % 10.29 % 15.04 % - YoY % -10.81% -65.43% -494.84% 107.90% -410.11% -31.58% - Horiz. % -121.28% -109.44% -66.16% 16.76% -212.17% 68.42% 100.00%
Per Share 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 302.31 260.15 387.60 439.27 369.97 300.60 349.68 -2.39% YoY % 16.21% -32.88% -11.76% 18.73% 23.08% -14.04% - Horiz. % 86.45% 74.40% 110.84% 125.62% 105.80% 85.96% 100.00%
EPS -5.11 -8.72 -5.38 1.49 -18.83 7.51 10.38 - YoY % 41.40% -62.08% -461.07% 107.91% -350.73% -27.65% - Horiz. % -49.23% -84.01% -51.83% 14.35% -181.41% 72.35% 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 0.2800 0.5300 0.5400 0.5900 0.5900 0.7300 0.6900 -13.94% YoY % -47.17% -1.85% -8.47% 0.00% -19.18% 5.80% - Horiz. % 40.58% 76.81% 78.26% 85.51% 85.51% 105.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 224.12 167.15 136.47 154.21 130.21 105.61 123.06 10.50% YoY % 34.08% 22.48% -11.50% 18.43% 23.29% -14.18% - Horiz. % 182.12% 135.83% 110.90% 125.31% 105.81% 85.82% 100.00%
EPS -3.79 -5.60 -1.89 0.52 -6.63 2.64 3.65 - YoY % 32.32% -196.30% -463.46% 107.84% -351.14% -27.67% - Horiz. % -103.84% -153.42% -51.78% 14.25% -181.64% 72.33% 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 0.2076 0.3405 0.1901 0.2071 0.2077 0.2565 0.2428 -2.57% YoY % -39.03% 79.12% -8.21% -0.29% -19.03% 5.64% - Horiz. % 85.50% 140.24% 78.29% 85.30% 85.54% 105.64% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.2200 0.3200 0.2700 0.3050 0.3100 0.3600 0.3100 -
P/RPS 0.07 0.12 0.07 0.07 0.08 0.12 0.09 -4.10% YoY % -41.67% 71.43% 0.00% -12.50% -33.33% 33.33% - Horiz. % 77.78% 133.33% 77.78% 77.78% 88.89% 133.33% 100.00%
P/EPS -4.31 -3.67 -5.02 20.52 -1.65 4.79 2.99 - YoY % -17.44% 26.89% -124.46% 1,343.64% -134.45% 60.20% - Horiz. % -144.15% -122.74% -167.89% 686.29% -55.18% 160.20% 100.00%
EY -23.21 -27.26 -19.91 4.87 -60.73 20.87 33.48 - YoY % 14.86% -36.92% -508.83% 108.02% -390.99% -37.66% - Horiz. % -69.32% -81.42% -59.47% 14.55% -181.39% 62.34% 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 0.60 0.50 0.52 0.53 0.49 0.45 9.82% YoY % 31.67% 20.00% -3.85% -1.89% 8.16% 8.89% - Horiz. % 175.56% 133.33% 111.11% 115.56% 117.78% 108.89% 100.00%
Price Multiplier on Announcement Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 23/02/12 24/02/11 -
Price 0.2250 0.3150 0.2900 0.3450 0.3200 0.3600 0.3100 -
P/RPS 0.07 0.12 0.07 0.08 0.09 0.12 0.09 -4.10% YoY % -41.67% 71.43% -12.50% -11.11% -25.00% 33.33% - Horiz. % 77.78% 133.33% 77.78% 88.89% 100.00% 133.33% 100.00%
P/EPS -4.41 -3.61 -5.39 23.21 -1.70 4.79 2.99 - YoY % -22.16% 33.02% -123.22% 1,465.29% -135.49% 60.20% - Horiz. % -147.49% -120.74% -180.27% 776.25% -56.86% 160.20% 100.00%
EY -22.69 -27.69 -18.54 4.31 -58.83 20.87 33.48 - YoY % 18.06% -49.35% -530.16% 107.33% -381.89% -37.66% - Horiz. % -67.77% -82.71% -55.38% 12.87% -175.72% 62.34% 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 0.80 0.59 0.54 0.58 0.54 0.49 0.45 10.05% YoY % 35.59% 9.26% -6.90% 7.41% 10.20% 8.89% - Horiz. % 177.78% 131.11% 120.00% 128.89% 120.00% 108.89% 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- 3rd Quarterly Result 31.12.2013.pdf 
