[BINTAI] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 5569.31%
YoY- 922.96%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 382,055 216,665 219,782 272,936 153,747 157,373 137,712 97.31%
PBT 4,592 -7,576 7,124 9,768 -442 2,472 2,610 45.68%
Tax -4,243 -1,250 -2,870 -4,244 341 -1,657 -2,062 61.70%
NP 349 -8,826 4,254 5,524 -101 814 548 -25.95%
-
NP to SH 349 -8,826 4,254 5,524 -101 46 548 -25.95%
-
Tax Rate 92.40% - 40.29% 43.45% - 67.03% 79.00% -
Total Cost 381,706 225,491 215,528 267,412 153,848 156,558 137,164 97.72%
-
Net Worth 105,784 101,846 111,019 111,103 110,076 6,406 114,869 -5.33%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 1,555 - - - 1,038 - - -
Div Payout % 445.75% - - - 0.00% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 105,784 101,846 111,019 111,103 110,076 6,406 114,869 -5.33%
NOSH 103,710 103,924 103,756 103,834 103,846 5,932 105,384 -1.06%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.09% -4.07% 1.94% 2.02% -0.07% 0.52% 0.40% -
ROE 0.33% -8.67% 3.83% 4.97% -0.09% 0.73% 0.48% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 368.39 208.48 211.83 262.86 148.05 2,652.90 130.68 99.43%
EPS 0.34 -8.49 4.10 5.32 -0.10 0.79 0.52 -24.64%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.02 0.98 1.07 1.07 1.06 1.08 1.09 -4.32%
Adjusted Per Share Value based on latest NOSH - 103,834
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 31.32 17.76 18.02 22.37 12.60 12.90 11.29 97.30%
EPS 0.03 -0.72 0.35 0.45 -0.01 0.00 0.04 -17.43%
DPS 0.13 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.0867 0.0835 0.091 0.0911 0.0902 0.0053 0.0942 -5.37%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.98 2.19 2.23 2.06 4.40 4.98 5.35 -
P/RPS 0.54 1.05 1.05 0.78 2.97 0.19 4.09 -74.03%
P/EPS 588.39 -25.78 54.39 38.72 -4,523.99 633.05 1,028.85 -31.07%
EY 0.17 -3.88 1.84 2.58 -0.02 0.16 0.10 42.39%
DY 0.76 0.00 0.00 0.00 0.23 0.00 0.00 -
P/NAPS 1.94 2.23 2.08 1.93 4.15 4.61 4.91 -46.12%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 20/11/03 28/08/03 30/05/03 27/02/03 29/11/02 -
Price 1.45 2.18 2.29 2.42 1.84 4.70 5.20 -
P/RPS 0.39 1.05 1.08 0.92 1.24 0.18 3.98 -78.71%
P/EPS 430.89 -25.67 55.85 45.49 -1,891.85 597.46 1,000.00 -42.92%
EY 0.23 -3.90 1.79 2.20 -0.05 0.17 0.10 74.15%
DY 1.03 0.00 0.00 0.00 0.54 0.00 0.00 -
P/NAPS 1.42 2.22 2.14 2.26 1.74 4.35 4.77 -55.38%

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