[BINTAI] YoY TTM Result on 2016-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 147,139 219,051 682,789 477,604 473,866 383,908 344,796 -13.23% YoY % -32.83% -67.92% 42.96% 0.79% 23.43% 11.34% - Horiz. % 42.67% 63.53% 198.03% 138.52% 137.43% 111.34% 100.00%
PBT 722 2,384 -13,439 -24,484 5,605 6,041 6,900 -31.34% YoY % -69.71% 117.74% 45.11% -536.82% -7.22% -12.45% - Horiz. % 10.46% 34.55% -194.77% -354.84% 81.23% 87.55% 100.00%
Tax -439 -782 -475 -6,923 2,444 -10,577 -3,595 -29.55% YoY % 43.86% -64.63% 93.14% -383.27% 123.11% -194.21% - Horiz. % 12.21% 21.75% 13.21% 192.57% -67.98% 294.21% 100.00%
NP 283 1,602 -13,914 -31,407 8,049 -4,536 3,305 -33.60% YoY % -82.33% 111.51% 55.70% -490.20% 277.45% -237.25% - Horiz. % 8.56% 48.47% -421.00% -950.29% 243.54% -137.25% 100.00%
NP to SH 335 4,916 -11,676 -36,080 6,035 -1,506 -819 - YoY % -93.19% 142.10% 67.64% -697.85% 500.73% -83.88% - Horiz. % -40.90% -600.24% 1,425.64% 4,405.37% -736.87% 183.88% 100.00%
Tax Rate 60.80 % 32.80 % - % - % -43.60 % 175.09 % 52.10 % 2.61% YoY % 85.37% 0.00% 0.00% 0.00% -124.90% 236.07% - Horiz. % 116.70% 62.96% 0.00% 0.00% -83.69% 336.07% 100.00%
Total Cost 146,856 217,449 696,703 509,011 465,817 388,444 341,491 -13.11% YoY % -32.46% -68.79% 36.87% 9.27% 19.92% 13.75% - Horiz. % 43.00% 63.68% 204.02% 149.06% 136.41% 113.75% 100.00%
Net Worth 80,526 71,898 49,983 46,316 66,245 58,072 62,210 4.39% YoY % 12.00% 43.84% 7.92% -30.08% 14.07% -6.65% - Horiz. % 129.44% 115.57% 80.35% 74.45% 106.49% 93.35% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 80,526 71,898 49,983 46,316 66,245 58,072 62,210 4.39% YoY % 12.00% 43.84% 7.92% -30.08% 14.07% -6.65% - Horiz. % 129.44% 115.57% 80.35% 74.45% 106.49% 93.35% 100.00%
NOSH 287,594 287,594 217,320 178,141 101,916 101,882 101,984 18.85% YoY % 0.00% 32.34% 21.99% 74.79% 0.03% -0.10% - Horiz. % 282.00% 282.00% 213.09% 174.68% 99.93% 99.90% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.19 % 0.73 % -2.04 % -6.58 % 1.70 % -1.18 % 0.96 % -23.65% YoY % -73.97% 135.78% 69.00% -487.06% 244.07% -222.92% - Horiz. % 19.79% 76.04% -212.50% -685.42% 177.08% -122.92% 100.00%
ROE 0.42 % 6.84 % -23.36 % -77.90 % 9.11 % -2.59 % -1.32 % - YoY % -93.86% 129.28% 70.01% -955.10% 451.74% -96.21% - Horiz. % -31.82% -518.18% 1,769.70% 5,901.52% -690.15% 196.21% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 51.16 76.17 314.19 268.10 464.95 376.82 338.09 -26.99% YoY % -32.83% -75.76% 17.19% -42.34% 23.39% 11.46% - Horiz. % 15.13% 22.53% 92.93% 79.30% 137.52% 111.46% 100.00%
EPS 0.12 1.71 -5.37 -20.25 5.92 -1.48 -0.80 - YoY % -92.98% 131.84% 73.48% -442.06% 500.00% -85.00% - Horiz. % -15.00% -213.75% 671.25% 2,531.25% -740.00% 185.00% 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 0.2500 0.2300 0.2600 0.6500 0.5700 0.6100 -12.17% YoY % 12.00% 8.70% -11.54% -60.00% 14.04% -6.56% - Horiz. % 45.90% 40.98% 37.70% 42.62% 106.56% 93.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 50.81 75.64 235.78 164.92 163.63 132.57 119.06 -13.23% YoY % -32.83% -67.92% 42.97% 0.79% 23.43% 11.35% - Horiz. % 42.68% 63.53% 198.03% 138.52% 137.43% 111.35% 100.00%
EPS 0.12 1.70 -4.03 -12.46 2.08 -0.52 -0.28 - YoY % -92.94% 142.18% 67.66% -699.04% 500.00% -85.71% - Horiz. % -42.86% -607.14% 1,439.29% 4,450.00% -742.86% 185.71% 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 0.2781 0.2483 0.1726 0.1599 0.2288 0.2005 0.2148 4.40% YoY % 12.00% 43.86% 7.94% -30.11% 14.11% -6.66% - Horiz. % 129.47% 115.60% 80.35% 74.44% 106.52% 93.34% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1300 0.1350 0.2400 0.2700 0.3100 0.3150 0.2950 -
P/RPS 0.25 0.18 0.08 0.10 0.07 0.08 0.09 18.55% YoY % 38.89% 125.00% -20.00% 42.86% -12.50% -11.11% - Horiz. % 277.78% 200.00% 88.89% 111.11% 77.78% 88.89% 100.00%
P/EPS 111.60 7.90 -4.47 -1.33 5.24 -21.31 -36.73 - YoY % 1,312.66% 276.73% -236.09% -125.38% 124.59% 41.98% - Horiz. % -303.84% -21.51% 12.17% 3.62% -14.27% 58.02% 100.00%
EY 0.90 12.66 -22.39 -75.01 19.10 -4.69 -2.72 - YoY % -92.89% 156.54% 70.15% -492.72% 507.25% -72.43% - Horiz. % -33.09% -465.44% 823.16% 2,757.72% -702.21% 172.43% 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 0.46 0.54 1.04 1.04 0.48 0.55 0.48 -0.71% YoY % -14.81% -48.08% 0.00% 116.67% -12.73% 14.58% - Horiz. % 95.83% 112.50% 216.67% 216.67% 100.00% 114.58% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 25/05/17 31/05/16 28/05/15 28/05/14 31/05/13 -
Price 0.1200 0.1250 0.2300 0.2350 0.2250 0.3200 0.3700 -
P/RPS 0.23 0.16 0.07 0.09 0.05 0.08 0.11 13.07% YoY % 43.75% 128.57% -22.22% 80.00% -37.50% -27.27% - Horiz. % 209.09% 145.45% 63.64% 81.82% 45.45% 72.73% 100.00%
P/EPS 103.02 7.31 -4.28 -1.16 3.80 -21.65 -46.07 - YoY % 1,309.30% 270.79% -268.97% -130.53% 117.55% 53.01% - Horiz. % -223.62% -15.87% 9.29% 2.52% -8.25% 46.99% 100.00%
EY 0.97 13.67 -23.36 -86.19 26.32 -4.62 -2.17 - YoY % -92.90% 158.52% 72.90% -427.47% 669.70% -112.90% - Horiz. % -44.70% -629.95% 1,076.50% 3,971.89% -1,212.90% 212.90% 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 0.43 0.50 1.00 0.90 0.35 0.56 0.61 -5.66% YoY % -14.00% -50.00% 11.11% 157.14% -37.50% -8.20% - Horiz. % 70.49% 81.97% 163.93% 147.54% 57.38% 91.80% 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 2016.pdf 
