[BINTAI] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -50.61%
YoY- -1430.96%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 181,648 205,100 149,831 137,821 191,222 209,084 264,946 -22.19%
PBT 9,380 8,848 -30,398 -18,518 -12,290 -5,648 5,545 41.83%
Tax -100 -608 -507 -273 -318 -240 -5,104 -92.68%
NP 9,280 8,240 -30,905 -18,792 -12,608 -5,888 441 657.98%
-
NP to SH 9,742 8,468 -29,992 -18,172 -12,066 -5,492 489 630.90%
-
Tax Rate 1.07% 6.87% - - - - 92.05% -
Total Cost 172,368 196,860 180,736 156,613 203,830 214,972 264,505 -24.77%
-
Net Worth 64,392 62,264 60,249 75,832 83,070 88,412 90,517 -20.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 64,392 62,264 60,249 75,832 83,070 88,412 90,517 -20.26%
NOSH 103,859 103,774 103,878 103,879 103,838 104,015 104,042 -0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.11% 4.02% -20.63% -13.64% -6.59% -2.82% 0.17% -
ROE 15.13% 13.60% -49.78% -23.96% -14.53% -6.21% 0.54% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 174.90 197.64 144.24 132.67 184.15 201.01 254.65 -22.10%
EPS 9.38 8.16 -29.43 -17.49 -11.62 -5.28 0.47 631.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.58 0.73 0.80 0.85 0.87 -20.16%
Adjusted Per Share Value based on latest NOSH - 103,912
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.89 16.81 12.28 11.30 15.67 17.14 21.72 -22.19%
EPS 0.80 0.69 -2.46 -1.49 -0.99 -0.45 0.04 632.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.051 0.0494 0.0622 0.0681 0.0725 0.0742 -20.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.43 0.35 0.50 0.50 0.51 0.55 0.60 -
P/RPS 0.25 0.18 0.35 0.38 0.28 0.27 0.24 2.75%
P/EPS 4.58 4.29 -1.73 -2.86 -4.39 -10.42 127.66 -89.05%
EY 21.81 23.31 -57.74 -34.99 -22.78 -9.60 0.78 815.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 0.86 0.68 0.64 0.65 0.69 0.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 29/05/08 28/02/08 21/11/07 29/08/07 31/05/07 -
Price 0.25 0.44 0.44 0.47 0.51 0.52 0.46 -
P/RPS 0.14 0.22 0.31 0.35 0.28 0.26 0.18 -15.38%
P/EPS 2.67 5.39 -1.52 -2.69 -4.39 -9.85 97.87 -90.87%
EY 37.52 18.55 -65.62 -37.22 -22.78 -10.15 1.02 998.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.73 0.76 0.64 0.64 0.61 0.53 -17.06%

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