[BINTAI] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -22.99%
YoY- 676.28%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 398,828 382,055 216,665 219,782 272,936 153,747 157,373 85.98%
PBT 10,764 4,592 -7,576 7,124 9,768 -442 2,472 166.89%
Tax -4,828 -4,243 -1,250 -2,870 -4,244 341 -1,657 104.13%
NP 5,936 349 -8,826 4,254 5,524 -101 814 276.50%
-
NP to SH 5,936 349 -8,826 4,254 5,524 -101 46 2461.20%
-
Tax Rate 44.85% 92.40% - 40.29% 43.45% - 67.03% -
Total Cost 392,892 381,706 225,491 215,528 267,412 153,848 156,558 84.77%
-
Net Worth 108,965 105,784 101,846 111,019 111,103 110,076 6,406 562.54%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 1,555 - - - 1,038 - -
Div Payout % - 445.75% - - - 0.00% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 108,965 105,784 101,846 111,019 111,103 110,076 6,406 562.54%
NOSH 103,776 103,710 103,924 103,756 103,834 103,846 5,932 575.07%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.49% 0.09% -4.07% 1.94% 2.02% -0.07% 0.52% -
ROE 5.45% 0.33% -8.67% 3.83% 4.97% -0.09% 0.73% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 384.32 368.39 208.48 211.83 262.86 148.05 2,652.90 -72.44%
EPS 5.72 0.34 -8.49 4.10 5.32 -0.10 0.79 274.71%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.05 1.02 0.98 1.07 1.07 1.06 1.08 -1.86%
Adjusted Per Share Value based on latest NOSH - 103,611
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.69 31.32 17.76 18.02 22.37 12.60 12.90 85.97%
EPS 0.49 0.03 -0.72 0.35 0.45 -0.01 0.00 -
DPS 0.00 0.13 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.0893 0.0867 0.0835 0.091 0.0911 0.0902 0.0053 558.36%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.39 1.98 2.19 2.23 2.06 4.40 4.98 -
P/RPS 0.36 0.54 1.05 1.05 0.78 2.97 0.19 53.17%
P/EPS 24.30 588.39 -25.78 54.39 38.72 -4,523.99 633.05 -88.64%
EY 4.12 0.17 -3.88 1.84 2.58 -0.02 0.16 773.73%
DY 0.00 0.76 0.00 0.00 0.00 0.23 0.00 -
P/NAPS 1.32 1.94 2.23 2.08 1.93 4.15 4.61 -56.59%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 26/02/04 20/11/03 28/08/03 30/05/03 27/02/03 -
Price 1.28 1.45 2.18 2.29 2.42 1.84 4.70 -
P/RPS 0.33 0.39 1.05 1.08 0.92 1.24 0.18 49.84%
P/EPS 22.38 430.89 -25.67 55.85 45.49 -1,891.85 597.46 -88.82%
EY 4.47 0.23 -3.90 1.79 2.20 -0.05 0.17 786.00%
DY 0.00 1.03 0.00 0.00 0.00 0.54 0.00 -
P/NAPS 1.22 1.42 2.22 2.14 2.26 1.74 4.35 -57.18%

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