[BINTAI] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -95.58%
YoY- -6109.47%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 219,051 280,334 377,332 498,928 682,789 662,128 651,952 -51.70%
PBT 2,397 -3,146 630 -26,764 -13,439 154 840 101.31%
Tax -782 -2,152 -4,106 -1,196 -475 -109 -200 148.39%
NP 1,615 -5,298 -3,476 -27,960 -13,914 45 640 85.45%
-
NP to SH 4,929 -886 3,140 -22,836 -11,676 -1,196 310 533.37%
-
Tax Rate 32.62% - 651.75% - - 70.78% 23.81% -
Total Cost 217,436 285,633 380,808 526,888 696,703 662,082 651,312 -51.90%
-
Net Worth 71,898 92,030 94,906 74,774 49,983 59,799 59,526 13.42%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 71,898 92,030 94,906 74,774 49,983 59,799 59,526 13.42%
NOSH 289,591 289,591 289,591 289,591 289,591 213,571 214,590 22.14%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 0.74% -1.89% -0.92% -5.60% -2.04% 0.01% 0.10% -
ROE 6.86% -0.96% 3.31% -30.54% -23.36% -2.00% 0.52% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 76.17 97.48 131.20 173.48 314.19 310.03 306.67 -60.52%
EPS 1.71 -0.31 1.10 -7.92 -5.37 -0.56 0.14 431.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.32 0.33 0.26 0.23 0.28 0.28 -7.28%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 17.96 22.98 30.93 40.90 55.97 54.27 53.44 -51.69%
EPS 0.40 -0.07 0.26 -1.87 -0.96 -0.10 0.03 463.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.0754 0.0778 0.0613 0.041 0.049 0.0488 13.37%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.135 0.175 0.165 0.205 0.24 0.22 0.195 -
P/RPS 0.18 0.18 0.13 0.12 0.08 0.07 0.06 108.14%
P/EPS 7.88 -56.76 15.11 -2.58 -4.47 -39.29 133.73 -84.88%
EY 12.70 -1.76 6.62 -38.73 -22.39 -2.55 0.75 560.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.50 0.79 1.04 0.79 0.70 -15.90%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 30/11/16 -
Price 0.125 0.16 0.175 0.195 0.23 0.225 0.18 -
P/RPS 0.16 0.16 0.13 0.11 0.07 0.07 0.06 92.41%
P/EPS 7.29 -51.90 16.03 -2.46 -4.28 -40.18 123.44 -84.86%
EY 13.71 -1.93 6.24 -40.72 -23.36 -2.49 0.81 560.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.53 0.75 1.00 0.80 0.64 -15.18%

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