[BINTAI] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 102.44%
YoY- -92.12%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 561,952 611,677 711,112 808,124 964,257 1,015,954 1,077,666 -35.24%
PBT 6,267 4,256 2,376 964 -19,954 9,569 11,136 -31.86%
Tax -459 -1,300 -1,062 -496 805 -5,686 -6,168 -82.33%
NP 5,808 2,956 1,314 468 -19,149 3,882 4,968 10.98%
-
NP to SH 5,078 2,956 1,314 468 -19,149 3,882 4,968 1.47%
-
Tax Rate 7.32% 30.55% 44.70% 51.45% - 59.42% 55.39% -
Total Cost 556,144 608,721 709,798 807,656 983,406 1,012,072 1,072,698 -35.48%
-
Net Worth 87,675 84,797 84,178 86,154 84,180 109,199 110,169 -14.13%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 87,675 84,797 84,178 86,154 84,180 109,199 110,169 -14.13%
NOSH 101,947 102,165 102,656 106,363 103,926 103,999 103,933 -1.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.03% 0.48% 0.18% 0.06% -1.99% 0.38% 0.46% -
ROE 5.79% 3.49% 1.56% 0.54% -22.75% 3.56% 4.51% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 551.22 598.71 692.71 759.77 927.83 976.88 1,036.88 -34.40%
EPS 4.98 2.89 1.28 0.44 -18.43 3.73 4.78 2.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.82 0.81 0.81 1.05 1.06 -13.02%
Adjusted Per Share Value based on latest NOSH - 106,363
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 46.06 50.14 58.29 66.24 79.04 83.28 88.33 -35.24%
EPS 0.42 0.24 0.11 0.04 -1.57 0.32 0.41 1.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0719 0.0695 0.069 0.0706 0.069 0.0895 0.0903 -14.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.00 1.03 1.00 1.00 1.13 1.20 1.15 -
P/RPS 0.18 0.17 0.14 0.13 0.12 0.12 0.11 38.90%
P/EPS 20.08 35.60 78.13 227.27 -6.13 32.14 24.06 -11.36%
EY 4.98 2.81 1.28 0.44 -16.31 3.11 4.16 12.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.24 1.22 1.23 1.40 1.14 1.08 4.88%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 22/02/06 23/11/05 24/08/05 31/05/05 24/02/05 24/11/04 -
Price 1.00 1.01 1.00 0.98 1.02 1.13 1.23 -
P/RPS 0.18 0.17 0.14 0.13 0.11 0.12 0.12 31.06%
P/EPS 20.08 34.91 78.13 222.73 -5.54 30.27 25.73 -15.24%
EY 4.98 2.86 1.28 0.45 -18.06 3.30 3.89 17.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.22 1.22 1.21 1.26 1.08 1.16 0.00%

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 ⃤ & 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