[BINTAI] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -83.02%
YoY- -94.64%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 137,712 129,628 84,402 98,056 128,088 136,904 204,736 -23.21%
PBT 2,610 820 -10,624 -1,273 9,940 15,736 23,423 -76.81%
Tax -2,062 -280 10,624 2,435 -3,094 -4,868 -6,812 -54.88%
NP 548 540 0 1,162 6,846 10,868 16,611 -89.69%
-
NP to SH 548 540 -8,282 1,162 6,846 10,868 16,611 -89.69%
-
Tax Rate 79.00% 34.15% - - 31.13% 30.94% 29.08% -
Total Cost 137,164 129,088 84,402 96,893 121,242 126,036 188,125 -18.97%
-
Net Worth 114,869 113,192 111,807 121,249 123,493 122,596 120,069 -2.90%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 114,869 113,192 111,807 121,249 123,493 122,596 120,069 -2.90%
NOSH 105,384 103,846 103,525 83,047 82,881 82,835 82,806 17.42%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.40% 0.42% 0.00% 1.19% 5.34% 7.94% 8.11% -
ROE 0.48% 0.48% -7.41% 0.96% 5.54% 8.86% 13.83% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 130.68 124.83 81.53 118.07 154.54 165.27 247.25 -34.60%
EPS 0.52 0.52 -8.00 1.40 8.26 13.12 20.06 -91.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.08 1.46 1.49 1.48 1.45 -17.31%
Adjusted Per Share Value based on latest NOSH - 82,824
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 11.29 10.63 6.92 8.04 10.50 11.22 16.78 -23.19%
EPS 0.04 0.04 -0.68 0.10 0.56 0.89 1.36 -90.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0942 0.0928 0.0916 0.0994 0.1012 0.1005 0.0984 -2.86%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 5.35 6.05 6.00 6.30 6.00 5.95 4.92 -
P/RPS 4.09 4.85 7.36 5.34 3.88 3.60 1.99 61.58%
P/EPS 1,028.85 1,163.46 -75.00 450.00 72.64 45.35 24.53 1104.43%
EY 0.10 0.09 -1.33 0.22 1.38 2.21 4.08 -91.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.91 5.55 5.56 4.32 4.03 4.02 3.39 27.98%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 31/05/02 22/02/02 29/11/01 29/08/01 31/05/01 -
Price 5.20 5.35 6.00 6.25 6.95 6.25 5.65 -
P/RPS 3.98 4.29 7.36 5.29 4.50 3.78 2.29 44.50%
P/EPS 1,000.00 1,028.85 -75.00 446.43 84.14 47.64 28.17 977.78%
EY 0.10 0.10 -1.33 0.22 1.19 2.10 3.55 -90.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.77 4.91 5.56 4.28 4.66 4.22 3.90 14.35%

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