[BINTAI] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 68.7%
YoY- 236.99%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 59,976 54,400 147,139 141,852 121,816 79,016 219,051 -57.80%
PBT 15,310 44,412 722 2,161 2,180 2,976 2,397 243.85%
Tax 0 0 -439 -1,161 -1,668 -2,520 -782 -
NP 15,310 44,412 283 1,000 512 456 1,615 347.30%
-
NP to SH 15,724 44,896 335 1,214 720 656 4,929 116.55%
-
Tax Rate 0.00% 0.00% 60.80% 53.73% 76.51% 84.68% 32.62% -
Total Cost 44,666 9,988 146,856 140,852 121,304 78,560 217,436 -65.15%
-
Net Worth 86,278 92,030 80,526 74,774 71,898 71,898 71,898 12.91%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 86,278 92,030 80,526 74,774 71,898 71,898 71,898 12.91%
NOSH 289,591 289,591 289,591 289,591 289,591 289,591 289,591 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 25.53% 81.64% 0.19% 0.70% 0.42% 0.58% 0.74% -
ROE 18.22% 48.78% 0.42% 1.62% 1.00% 0.91% 6.86% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.85 18.92 51.16 49.32 42.36 27.47 76.17 -57.80%
EPS 5.46 15.60 0.12 0.43 0.26 0.24 1.71 116.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.32 0.28 0.26 0.25 0.25 0.25 12.91%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.92 4.46 12.06 11.63 9.98 6.48 17.96 -57.78%
EPS 1.29 3.68 0.03 0.10 0.06 0.05 0.40 118.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0754 0.066 0.0613 0.0589 0.0589 0.0589 12.93%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.12 0.12 0.13 0.13 0.16 0.125 0.135 -
P/RPS 0.58 0.63 0.25 0.26 0.38 0.45 0.18 118.00%
P/EPS 2.19 0.77 111.60 30.78 63.91 54.80 7.88 -57.37%
EY 45.56 130.09 0.90 3.25 1.56 1.82 12.70 134.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.46 0.50 0.64 0.50 0.54 -18.11%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 21/08/19 29/05/19 20/02/19 22/11/18 27/08/18 31/05/18 -
Price 0.115 0.125 0.12 0.14 0.135 0.17 0.125 -
P/RPS 0.55 0.66 0.23 0.28 0.32 0.62 0.16 127.59%
P/EPS 2.10 0.80 103.02 33.15 53.92 74.53 7.29 -56.34%
EY 47.54 124.89 0.97 3.02 1.85 1.34 13.71 128.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.43 0.54 0.54 0.68 0.50 -16.70%

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