[BINTAI] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -3.28%
YoY- -1112.82%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 347,460 473,866 419,974 356,244 265,832 398,802 424,785 -12.56%
PBT -13,712 5,609 -9,888 -23,726 -22,688 6,041 4,116 -
Tax -20 2,444 3,188 0 0 -3,271 -1,462 -94.32%
NP -13,732 8,053 -6,700 -23,726 -22,688 2,770 2,653 -
-
NP to SH -14,740 6,039 -4,998 -19,672 -19,048 -1,506 301 -
-
Tax Rate - -43.57% - - - 54.15% 35.52% -
Total Cost 361,192 465,813 426,674 379,970 288,520 396,032 422,132 -9.89%
-
Net Worth 87,172 62,184 55,012 47,905 53,024 58,001 60,609 27.50%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 87,172 62,184 55,012 47,905 53,024 58,001 60,609 27.50%
NOSH 132,078 101,942 101,874 101,927 101,970 101,756 102,727 18.29%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -3.95% 1.70% -1.60% -6.66% -8.53% 0.69% 0.62% -
ROE -16.91% 9.71% -9.09% -41.06% -35.92% -2.60% 0.50% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 263.07 464.84 412.25 349.51 260.70 391.92 413.51 -26.09%
EPS -11.16 5.61 -4.91 -19.30 -18.68 -1.48 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.61 0.54 0.47 0.52 0.57 0.59 7.78%
Adjusted Per Share Value based on latest NOSH - 101,887
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.48 38.84 34.42 29.20 21.79 32.69 34.82 -12.57%
EPS -1.21 0.50 -0.41 -1.61 -1.56 -0.12 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0715 0.051 0.0451 0.0393 0.0435 0.0475 0.0497 27.52%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.29 0.31 0.27 0.36 0.425 0.315 0.305 -
P/RPS 0.11 0.07 0.07 0.10 0.16 0.08 0.07 35.27%
P/EPS -2.60 5.23 -5.50 -1.87 -2.28 -21.28 103.98 -
EY -38.48 19.11 -18.17 -53.61 -43.95 -4.70 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.50 0.77 0.82 0.55 0.52 -10.56%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 11/02/15 27/11/14 28/08/14 28/05/14 27/02/14 -
Price 0.25 0.225 0.29 0.345 0.385 0.32 0.345 -
P/RPS 0.10 0.05 0.07 0.10 0.15 0.08 0.08 16.08%
P/EPS -2.24 3.80 -5.91 -1.79 -2.06 -21.62 117.61 -
EY -44.64 26.33 -16.92 -55.94 -48.52 -4.63 0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.54 0.73 0.74 0.56 0.58 -24.62%

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