[BINTAI] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -21.85%
YoY- 143.99%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 711,112 808,124 964,257 1,015,954 1,077,666 398,828 382,055 51.25%
PBT 2,376 964 -19,954 9,569 11,136 10,764 4,592 -35.52%
Tax -1,062 -496 805 -5,686 -6,168 -4,828 -4,243 -60.25%
NP 1,314 468 -19,149 3,882 4,968 5,936 349 141.82%
-
NP to SH 1,314 468 -19,149 3,882 4,968 5,936 349 141.82%
-
Tax Rate 44.70% 51.45% - 59.42% 55.39% 44.85% 92.40% -
Total Cost 709,798 807,656 983,406 1,012,072 1,072,698 392,892 381,706 51.16%
-
Net Worth 84,178 86,154 84,180 109,199 110,169 108,965 105,784 -14.11%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - 1,555 -
Div Payout % - - - - - - 445.75% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 84,178 86,154 84,180 109,199 110,169 108,965 105,784 -14.11%
NOSH 102,656 106,363 103,926 103,999 103,933 103,776 103,710 -0.67%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.18% 0.06% -1.99% 0.38% 0.46% 1.49% 0.09% -
ROE 1.56% 0.54% -22.75% 3.56% 4.51% 5.45% 0.33% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 692.71 759.77 927.83 976.88 1,036.88 384.32 368.39 52.28%
EPS 1.28 0.44 -18.43 3.73 4.78 5.72 0.34 141.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.82 0.81 0.81 1.05 1.06 1.05 1.02 -13.52%
Adjusted Per Share Value based on latest NOSH - 104,390
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 58.29 66.24 79.04 83.28 88.33 32.69 31.32 51.24%
EPS 0.11 0.04 -1.57 0.32 0.41 0.49 0.03 137.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.069 0.0706 0.069 0.0895 0.0903 0.0893 0.0867 -14.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.00 1.00 1.13 1.20 1.15 1.39 1.98 -
P/RPS 0.14 0.13 0.12 0.12 0.11 0.36 0.54 -59.30%
P/EPS 78.13 227.27 -6.13 32.14 24.06 24.30 588.39 -73.94%
EY 1.28 0.44 -16.31 3.11 4.16 4.12 0.17 283.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.76 -
P/NAPS 1.22 1.23 1.40 1.14 1.08 1.32 1.94 -26.57%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 24/08/05 31/05/05 24/02/05 24/11/04 26/08/04 31/05/04 -
Price 1.00 0.98 1.02 1.13 1.23 1.28 1.45 -
P/RPS 0.14 0.13 0.11 0.12 0.12 0.33 0.39 -49.45%
P/EPS 78.13 222.73 -5.54 30.27 25.73 22.38 430.89 -67.93%
EY 1.28 0.45 -18.06 3.30 3.89 4.47 0.23 213.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
P/NAPS 1.22 1.21 1.26 1.08 1.16 1.22 1.42 -9.61%

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