[BINTAI] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 47.73%
YoY- -204.12%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 58,812 49,056 58,262 54,672 51,934 54,756 89,868 -24.60%
PBT 2,998 5,020 -6,673 -4,953 -8,924 -5,852 108 814.94%
Tax 0 0 -3,393 -9 0 0 -1,112 -
NP 2,998 5,020 -10,066 -4,962 -8,924 -5,852 -1,004 -
-
NP to SH 4,036 6,028 -9,209 -4,346 -8,316 -5,236 -359 -
-
Tax Rate 0.00% 0.00% - - - - 1,029.63% -
Total Cost 55,814 44,036 68,328 59,634 60,858 60,608 90,872 -27.72%
-
Net Worth 114,226 114,567 114,567 105,027 85,668 74,756 77,650 29.31%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 114,226 114,567 114,567 105,027 85,668 74,756 77,650 29.31%
NOSH 380,754 381,891 381,891 350,091 318,291 289,591 289,591 19.99%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.10% 10.23% -17.28% -9.08% -17.18% -10.69% -1.12% -
ROE 3.53% 5.26% -8.04% -4.14% -9.71% -7.00% -0.46% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.45 12.85 15.26 15.62 16.37 29.30 31.25 -37.44%
EPS 1.06 1.56 -2.41 -1.24 -2.62 -2.80 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.30 0.30 0.27 0.40 0.27 7.26%
Adjusted Per Share Value based on latest NOSH - 350,091
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.82 4.02 4.78 4.48 4.26 4.49 7.37 -24.63%
EPS 0.33 0.49 -0.75 -0.36 -0.68 -0.43 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0936 0.0939 0.0939 0.0861 0.0702 0.0613 0.0636 29.35%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.605 0.40 0.47 0.615 0.535 0.10 0.055 -
P/RPS 3.92 3.11 3.08 3.94 3.27 0.34 0.18 678.38%
P/EPS 57.08 25.34 -19.49 -49.53 -20.41 -3.57 -44.06 -
EY 1.75 3.95 -5.13 -2.02 -4.90 -28.02 -2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.33 1.57 2.05 1.98 0.25 0.20 366.59%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 30/08/21 28/05/21 26/02/21 01/12/20 26/08/20 30/06/20 -
Price 0.345 0.48 0.43 0.48 0.835 0.70 0.095 -
P/RPS 2.23 3.74 2.82 3.07 5.10 2.39 0.30 280.41%
P/EPS 32.55 30.41 -17.83 -38.66 -31.86 -24.99 -76.10 -
EY 3.07 3.29 -5.61 -2.59 -3.14 -4.00 -1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.60 1.43 1.60 3.09 1.75 0.35 120.85%

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