[BINTAI] YoY TTM Result on 2011-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 383,908 344,796 367,759 380,093 376,421 187,248 149,831 16.97% YoY % 11.34% -6.24% -3.24% 0.98% 101.03% 24.97% - Horiz. % 256.23% 230.12% 245.45% 253.68% 251.23% 124.97% 100.00%
PBT 6,041 6,900 5,434 23,332 7,875 5,639 -30,398 - YoY % -12.45% 26.98% -76.71% 196.28% 39.65% 118.55% - Horiz. % -19.87% -22.70% -17.88% -76.76% -25.91% -18.55% 100.00%
Tax -10,577 -3,595 -5,333 -5,503 -2,480 -235 -507 65.88% YoY % -194.21% 32.59% 3.09% -121.90% -955.32% 53.65% - Horiz. % 2,086.19% 709.07% 1,051.87% 1,085.40% 489.15% 46.35% 100.00%
NP -4,536 3,305 101 17,829 5,395 5,404 -30,905 -27.36% YoY % -237.25% 3,172.28% -99.43% 230.47% -0.17% 117.49% - Horiz. % 14.68% -10.69% -0.33% -57.69% -17.46% -17.49% 100.00%
NP to SH -1,506 -819 -9,486 9,605 363 4,103 -29,992 -39.25% YoY % -83.88% 91.37% -198.76% 2,546.01% -91.15% 113.68% - Horiz. % 5.02% 2.73% 31.63% -32.03% -1.21% -13.68% 100.00%
Tax Rate 175.09 % 52.10 % 98.14 % 23.59 % 31.49 % 4.17 % - % - YoY % 236.07% -46.91% 316.02% -25.09% 655.16% 0.00% - Horiz. % 4,198.80% 1,249.40% 2,353.48% 565.71% 755.16% 100.00% -
Total Cost 388,444 341,491 367,658 362,264 371,026 181,844 180,736 13.59% YoY % 13.75% -7.12% 1.49% -2.36% 104.04% 0.61% - Horiz. % 214.92% 188.94% 203.42% 200.44% 205.29% 100.61% 100.00%
Net Worth 58,072 62,210 61,147 73,599 12,164 63,550 62,326 -1.17% YoY % -6.65% 1.74% -16.92% 505.05% -80.86% 1.96% - Horiz. % 93.18% 99.81% 98.11% 118.09% 19.52% 101.96% 100.00%
Dividend 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 58,072 62,210 61,147 73,599 12,164 63,550 62,326 -1.17% YoY % -6.65% 1.74% -16.92% 505.05% -80.86% 1.96% - Horiz. % 93.18% 99.81% 98.11% 118.09% 19.52% 101.96% 100.00%
NOSH 101,882 101,984 101,912 115,000 19,941 102,500 103,876 -0.32% YoY % -0.10% 0.07% -11.38% 476.69% -80.55% -1.33% - Horiz. % 98.08% 98.18% 98.11% 110.71% 19.20% 98.67% 100.00%
Ratio Analysis 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -1.18 % 0.96 % 0.03 % 4.69 % 1.43 % 2.89 % -20.63 % -37.91% YoY % -222.92% 3,100.00% -99.36% 227.97% -50.52% 114.01% - Horiz. % 5.72% -4.65% -0.15% -22.73% -6.93% -14.01% 100.00%
ROE -2.59 % -1.32 % -15.51 % 13.05 % 2.98 % 6.46 % -48.12 % -38.54% YoY % -96.21% 91.49% -218.85% 337.92% -53.87% 113.42% - Horiz. % 5.38% 2.74% 32.23% -27.12% -6.19% -13.42% 100.00%
Per Share 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 376.82 338.09 360.86 330.52 1,887.65 182.68 144.24 17.35% YoY % 11.46% -6.31% 9.18% -82.49% 933.31% 26.65% - Horiz. % 261.25% 234.39% 250.18% 229.15% 1,308.69% 126.65% 100.00%
EPS -1.48 -0.80 -9.31 8.35 1.82 4.00 -28.87 -39.04% YoY % -85.00% 91.41% -211.50% 358.79% -54.50% 113.86% - Horiz. % 5.13% 2.77% 32.25% -28.92% -6.30% -13.86% 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 0.5700 0.6100 0.6000 0.6400 0.6100 0.6200 0.6000 -0.85% YoY % -6.56% 1.67% -6.25% 4.92% -1.61% 3.33% - Horiz. % 95.00% 101.67% 100.00% 106.67% 101.67% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 132.57 119.06 126.99 131.25 129.98 64.66 51.74 16.97% YoY % 11.35% -6.24% -3.25% 0.98% 101.02% 24.97% - Horiz. % 256.22% 230.11% 245.44% 253.67% 251.22% 124.97% 100.00%
EPS -0.52 -0.28 -3.28 3.32 0.13 1.42 -10.36 -39.25% YoY % -85.71% 91.46% -198.80% 2,453.85% -90.85% 113.71% - Horiz. % 5.02% 2.70% 31.66% -32.05% -1.25% -13.71% 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 0.2005 0.2148 0.2112 0.2542 0.0420 0.2194 0.2152 -1.17% YoY % -6.66% 1.70% -16.92% 505.24% -80.86% 1.95% - Horiz. % 93.17% 99.81% 98.14% 118.12% 19.52% 101.95% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.3150 0.2950 0.3700 0.3400 0.3900 0.1800 0.5000 -
P/RPS 0.08 0.09 0.10 0.10 0.02 0.10 0.35 -21.80% YoY % -11.11% -10.00% 0.00% 400.00% -80.00% -71.43% - Horiz. % 22.86% 25.71% 28.57% 28.57% 5.71% 28.57% 100.00%
P/EPS -21.31 -36.73 -3.98 4.07 21.42 4.50 -1.73 51.94% YoY % 41.98% -822.86% -197.79% -81.00% 376.00% 360.12% - Horiz. % 1,231.79% 2,123.12% 230.06% -235.26% -1,238.15% -260.12% 100.00%
EY -4.69 -2.72 -25.16 24.57 4.67 22.24 -57.75 -34.18% YoY % -72.43% 89.19% -202.40% 426.12% -79.00% 138.51% - Horiz. % 8.12% 4.71% 43.57% -42.55% -8.09% -38.51% 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 0.55 0.48 0.62 0.53 0.64 0.29 0.83 -6.63% YoY % 14.58% -22.58% 16.98% -17.19% 120.69% -65.06% - Horiz. % 66.27% 57.83% 74.70% 63.86% 77.11% 34.94% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 31/05/13 31/05/12 26/05/11 27/05/10 27/05/09 29/05/08 -
Price 0.3200 0.3700 0.3400 0.3800 0.3500 0.2700 0.4400 -
P/RPS 0.08 0.11 0.09 0.11 0.02 0.15 0.31 -20.20% YoY % -27.27% 22.22% -18.18% 450.00% -86.67% -51.61% - Horiz. % 25.81% 35.48% 29.03% 35.48% 6.45% 48.39% 100.00%
P/EPS -21.65 -46.07 -3.65 4.55 19.23 6.75 -1.52 55.66% YoY % 53.01% -1,162.19% -180.22% -76.34% 184.89% 544.08% - Horiz. % 1,424.34% 3,030.92% 240.13% -299.34% -1,265.13% -444.08% 100.00%
EY -4.62 -2.17 -27.38 21.98 5.20 14.83 -65.62 -35.73% YoY % -112.90% 92.07% -224.57% 322.69% -64.94% 122.60% - Horiz. % 7.04% 3.31% 41.73% -33.50% -7.92% -22.60% 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 0.56 0.61 0.57 0.59 0.57 0.44 0.73 -4.32% YoY % -8.20% 7.02% -3.39% 3.51% 29.55% -39.73% - Horiz. % 76.71% 83.56% 78.08% 80.82% 78.08% 60.27% 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 Q4 Unaudited Results (31.3.2011).pdf 
