[BINTAI] QoQ Annualized Quarter Result on 31-Dec-2000 [#3]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- -19.19%
YoY- 101.25%
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 128,088 136,904 204,736 298,474 386,156 326,928 132,643 -2.30%
PBT 9,940 15,736 23,423 30,636 37,878 42,508 18,637 -34.20%
Tax -3,094 -4,868 -6,812 -8,960 -11,056 -12,080 -5,448 -31.39%
NP 6,846 10,868 16,611 21,676 26,822 30,428 13,189 -35.38%
-
NP to SH 6,846 10,868 16,611 21,676 26,822 30,428 13,189 -35.38%
-
Tax Rate 31.13% 30.94% 29.08% 29.25% 29.19% 28.42% 29.23% -
Total Cost 121,242 126,036 188,125 276,798 359,334 296,500 119,454 0.99%
-
Net Worth 123,493 122,596 120,069 118,132 115,345 117,030 109,310 8.46%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 123,493 122,596 120,069 118,132 115,345 117,030 109,310 8.46%
NOSH 82,881 82,835 82,806 55,202 55,189 55,203 55,207 31.07%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.34% 7.94% 8.11% 7.26% 6.95% 9.31% 9.94% -
ROE 5.54% 8.86% 13.83% 18.35% 23.25% 26.00% 12.07% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 154.54 165.27 247.25 540.70 699.69 592.23 240.26 -25.46%
EPS 8.26 13.12 20.06 39.27 48.60 55.12 23.89 -50.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.48 1.45 2.14 2.09 2.12 1.98 -17.25%
Adjusted Per Share Value based on latest NOSH - 48,178
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 10.50 11.22 16.78 24.47 31.65 26.80 10.87 -2.28%
EPS 0.56 0.89 1.36 1.78 2.20 2.49 1.08 -35.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1012 0.1005 0.0984 0.0968 0.0945 0.0959 0.0896 8.44%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 6.00 5.95 4.92 8.20 8.80 7.60 7.90 -
P/RPS 3.88 3.60 1.99 1.52 1.26 1.28 3.29 11.61%
P/EPS 72.64 45.35 24.53 20.88 18.11 13.79 33.07 68.89%
EY 1.38 2.21 4.08 4.79 5.52 7.25 3.02 -40.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.03 4.02 3.39 3.83 4.21 3.58 3.99 0.66%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 29/08/01 31/05/01 26/02/01 22/11/00 24/08/00 23/05/00 -
Price 6.95 6.25 5.65 5.00 8.30 9.60 12.70 -
P/RPS 4.50 3.78 2.29 0.92 1.19 1.62 5.29 -10.21%
P/EPS 84.14 47.64 28.17 12.73 17.08 17.42 53.16 35.77%
EY 1.19 2.10 3.55 7.85 5.86 5.74 1.88 -26.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.66 4.22 3.90 2.34 3.97 4.53 6.41 -19.13%

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