[BINTAI] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -485.81%
YoY- 96.55%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 377,332 498,928 682,789 662,128 651,952 626,208 477,604 -14.52%
PBT 630 -26,764 -13,439 154 840 1,340 -24,487 -
Tax -4,106 -1,196 -475 -109 -200 -200 -6,923 -29.38%
NP -3,476 -27,960 -13,914 45 640 1,140 -31,410 -76.91%
-
NP to SH 3,140 -22,836 -11,676 -1,196 310 380 -36,083 -
-
Tax Rate 651.75% - - 70.78% 23.81% 14.93% - -
Total Cost 380,808 526,888 696,703 662,082 651,312 625,068 509,014 -17.57%
-
Net Worth 94,906 74,774 49,983 59,799 59,526 53,199 46,324 61.23%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 94,906 74,774 49,983 59,799 59,526 53,199 46,324 61.23%
NOSH 289,591 289,591 289,591 213,571 214,590 189,999 178,172 38.19%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -0.92% -5.60% -2.04% 0.01% 0.10% 0.18% -6.58% -
ROE 3.31% -30.54% -23.36% -2.00% 0.52% 0.71% -77.89% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 131.20 173.48 314.19 310.03 306.67 329.58 268.06 -37.86%
EPS 1.10 -7.92 -5.37 -0.56 0.14 0.20 -20.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.26 0.23 0.28 0.28 0.28 0.26 17.20%
Adjusted Per Share Value based on latest NOSH - 214,693
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 30.93 40.90 55.97 54.27 53.44 51.33 39.15 -14.52%
EPS 0.26 -1.87 -0.96 -0.10 0.03 0.03 -2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0778 0.0613 0.041 0.049 0.0488 0.0436 0.038 61.16%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.165 0.205 0.24 0.22 0.195 0.20 0.27 -
P/RPS 0.13 0.12 0.08 0.07 0.06 0.06 0.10 19.09%
P/EPS 15.11 -2.58 -4.47 -39.29 133.73 100.00 -1.33 -
EY 6.62 -38.73 -22.39 -2.55 0.75 1.00 -75.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.79 1.04 0.79 0.70 0.71 1.04 -38.60%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 23/02/17 30/11/16 18/08/16 31/05/16 -
Price 0.175 0.195 0.23 0.225 0.18 0.20 0.235 -
P/RPS 0.13 0.11 0.07 0.07 0.06 0.06 0.09 27.75%
P/EPS 16.03 -2.46 -4.28 -40.18 123.44 100.00 -1.16 -
EY 6.24 -40.72 -23.36 -2.49 0.81 1.00 -86.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.75 1.00 0.80 0.64 0.71 0.90 -29.72%

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