[BINTAI] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 106.52%
YoY- -95.03%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 153,747 157,373 137,712 129,628 84,402 98,056 128,088 12.95%
PBT -442 2,472 2,610 820 -10,624 -1,273 9,940 -
Tax 341 -1,657 -2,062 -280 10,624 2,435 -3,094 -
NP -101 814 548 540 0 1,162 6,846 -
-
NP to SH -101 46 548 540 -8,282 1,162 6,846 -
-
Tax Rate - 67.03% 79.00% 34.15% - - 31.13% -
Total Cost 153,848 156,558 137,164 129,088 84,402 96,893 121,242 17.22%
-
Net Worth 110,076 6,406 114,869 113,192 111,807 121,249 123,493 -7.38%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 1,038 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 110,076 6,406 114,869 113,192 111,807 121,249 123,493 -7.38%
NOSH 103,846 5,932 105,384 103,846 103,525 83,047 82,881 16.23%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -0.07% 0.52% 0.40% 0.42% 0.00% 1.19% 5.34% -
ROE -0.09% 0.73% 0.48% 0.48% -7.41% 0.96% 5.54% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 148.05 2,652.90 130.68 124.83 81.53 118.07 154.54 -2.82%
EPS -0.10 0.79 0.52 0.52 -8.00 1.40 8.26 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.08 1.09 1.09 1.08 1.46 1.49 -20.32%
Adjusted Per Share Value based on latest NOSH - 103,846
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 12.60 12.90 11.29 10.63 6.92 8.04 10.50 12.93%
EPS -0.01 0.00 0.04 0.04 -0.68 0.10 0.56 -
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.0053 0.0942 0.0928 0.0916 0.0994 0.1012 -7.39%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.40 4.98 5.35 6.05 6.00 6.30 6.00 -
P/RPS 2.97 0.19 4.09 4.85 7.36 5.34 3.88 -16.33%
P/EPS -4,523.99 633.05 1,028.85 1,163.46 -75.00 450.00 72.64 -
EY -0.02 0.16 0.10 0.09 -1.33 0.22 1.38 -
DY 0.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.15 4.61 4.91 5.55 5.56 4.32 4.03 1.97%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 29/11/02 28/08/02 31/05/02 22/02/02 29/11/01 -
Price 1.84 4.70 5.20 5.35 6.00 6.25 6.95 -
P/RPS 1.24 0.18 3.98 4.29 7.36 5.29 4.50 -57.68%
P/EPS -1,891.85 597.46 1,000.00 1,028.85 -75.00 446.43 84.14 -
EY -0.05 0.17 0.10 0.10 -1.33 0.22 1.19 -
DY 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 4.35 4.77 4.91 5.56 4.28 4.66 -48.17%

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