[BINTAI] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -2193.53%
YoY- -127.69%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 472,708 418,028 355,339 269,198 234,596 189,096 367,759 18.20%
PBT 1,988 -13,012 6,900 3,473 3,200 1,392 5,434 -48.81%
Tax -1,736 -1,096 -3,595 -3,434 -1,208 -632 -5,333 -52.64%
NP 252 -14,108 3,305 38 1,992 760 101 83.85%
-
NP to SH -1,622 -15,840 -819 -2,805 134 -520 -9,486 -69.16%
-
Tax Rate 87.32% - 52.10% 98.88% 37.75% 45.40% 98.14% -
Total Cost 472,456 432,136 352,034 269,160 232,604 188,336 367,658 18.18%
-
Net Worth 62,852 58,025 62,448 60,260 59,342 59,719 61,130 1.86%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 62,852 58,025 62,448 60,260 59,342 59,719 61,130 1.86%
NOSH 101,374 101,799 102,374 102,135 95,714 100,000 101,884 -0.33%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.05% -3.37% 0.93% 0.01% 0.85% 0.40% 0.03% -
ROE -2.58% -27.30% -1.31% -4.66% 0.23% -0.87% -15.52% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 466.30 410.64 347.10 263.57 245.10 189.10 360.96 18.59%
EPS -1.60 -15.56 -0.80 -2.75 0.14 -0.52 -9.31 -69.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.57 0.61 0.59 0.62 0.5972 0.60 2.20%
Adjusted Per Share Value based on latest NOSH - 101,924
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.75 34.26 29.13 22.07 19.23 15.50 30.14 18.21%
EPS -0.13 -1.30 -0.07 -0.23 0.01 -0.04 -0.78 -69.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0476 0.0512 0.0494 0.0486 0.049 0.0501 1.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.315 0.345 0.295 0.31 0.35 0.58 0.37 -
P/RPS 0.07 0.08 0.08 0.12 0.14 0.31 0.10 -21.14%
P/EPS -19.69 -2.22 -36.88 -11.29 250.00 -111.54 -3.97 190.54%
EY -5.08 -45.10 -2.71 -8.86 0.40 -0.90 -25.16 -65.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.48 0.53 0.56 0.97 0.62 -12.19%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 27/02/13 21/11/12 29/08/12 31/05/12 -
Price 0.315 0.30 0.37 0.32 0.32 0.41 0.34 -
P/RPS 0.07 0.07 0.11 0.12 0.13 0.22 0.09 -15.41%
P/EPS -19.69 -1.93 -46.25 -11.65 228.57 -78.85 -3.65 207.27%
EY -5.08 -51.87 -2.16 -8.58 0.44 -1.27 -27.38 -67.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.61 0.54 0.52 0.69 0.57 -7.14%

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