[BINTAI] QoQ Annualized Quarter Result on 30-Jun-2001 [#1]

Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -34.57%
YoY- -64.28%
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 84,402 98,056 128,088 136,904 204,736 298,474 386,156 -63.74%
PBT -10,624 -1,273 9,940 15,736 23,423 30,636 37,878 -
Tax 10,624 2,435 -3,094 -4,868 -6,812 -8,960 -11,056 -
NP 0 1,162 6,846 10,868 16,611 21,676 26,822 -
-
NP to SH -8,282 1,162 6,846 10,868 16,611 21,676 26,822 -
-
Tax Rate - - 31.13% 30.94% 29.08% 29.25% 29.19% -
Total Cost 84,402 96,893 121,242 126,036 188,125 276,798 359,334 -61.96%
-
Net Worth 111,807 121,249 123,493 122,596 120,069 118,132 115,345 -2.05%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 111,807 121,249 123,493 122,596 120,069 118,132 115,345 -2.05%
NOSH 103,525 83,047 82,881 82,835 82,806 55,202 55,189 52.15%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 0.00% 1.19% 5.34% 7.94% 8.11% 7.26% 6.95% -
ROE -7.41% 0.96% 5.54% 8.86% 13.83% 18.35% 23.25% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 81.53 118.07 154.54 165.27 247.25 540.70 699.69 -76.17%
EPS -8.00 1.40 8.26 13.12 20.06 39.27 48.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.46 1.49 1.48 1.45 2.14 2.09 -35.63%
Adjusted Per Share Value based on latest NOSH - 82,835
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 6.92 8.04 10.50 11.22 16.78 24.47 31.65 -63.74%
EPS -0.68 0.10 0.56 0.89 1.36 1.78 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0916 0.0994 0.1012 0.1005 0.0984 0.0968 0.0945 -2.05%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 6.00 6.30 6.00 5.95 4.92 8.20 8.80 -
P/RPS 7.36 5.34 3.88 3.60 1.99 1.52 1.26 224.69%
P/EPS -75.00 450.00 72.64 45.35 24.53 20.88 18.11 -
EY -1.33 0.22 1.38 2.21 4.08 4.79 5.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.56 4.32 4.03 4.02 3.39 3.83 4.21 20.39%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 22/02/02 29/11/01 29/08/01 31/05/01 26/02/01 22/11/00 -
Price 6.00 6.25 6.95 6.25 5.65 5.00 8.30 -
P/RPS 7.36 5.29 4.50 3.78 2.29 0.92 1.19 237.31%
P/EPS -75.00 446.43 84.14 47.64 28.17 12.73 17.08 -
EY -1.33 0.22 1.19 2.10 3.55 7.85 5.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.56 4.28 4.66 4.22 3.90 2.34 3.97 25.20%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment