[BINTAI] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 13.31%
YoY- 205.21%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 142,880 123,536 96,278 77,781 58,812 49,056 58,262 81.75%
PBT 2,322 3,872 3,544 3,498 2,998 5,020 -6,673 -
Tax 0 0 -5 0 0 0 -3,393 -
NP 2,322 3,872 3,539 3,498 2,998 5,020 -10,066 -
-
NP to SH 2,326 4,476 4,600 4,573 4,036 6,028 -9,209 -
-
Tax Rate 0.00% 0.00% 0.14% 0.00% 0.00% 0.00% - -
Total Cost 140,558 119,664 92,739 74,282 55,814 44,036 68,328 61.67%
-
Net Worth 195,706 188,487 12,500,488 175,900 114,226 114,567 114,567 42.85%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 195,706 188,487 12,500,488 175,900 114,226 114,567 114,567 42.85%
NOSH 853,140 853,140 738,573 496,459 380,754 381,891 381,891 70.80%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.63% 3.13% 3.68% 4.50% 5.10% 10.23% -17.28% -
ROE 1.19% 2.37% 0.04% 2.60% 3.53% 5.26% -8.04% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.25 16.39 20.03 17.69 15.45 12.85 15.26 12.65%
EPS 0.30 0.60 0.96 1.04 1.06 1.56 -2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 26.00 0.40 0.30 0.30 0.30 -11.43%
Adjusted Per Share Value based on latest NOSH - 496,459
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.71 10.13 7.89 6.38 4.82 4.02 4.78 81.62%
EPS 0.19 0.37 0.38 0.37 0.33 0.49 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.1545 10.2464 0.1442 0.0936 0.0939 0.0939 42.85%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.08 0.09 0.135 0.215 0.605 0.40 0.47 -
P/RPS 0.44 0.55 0.67 1.22 3.92 3.11 3.08 -72.64%
P/EPS 26.92 15.16 14.11 20.67 57.08 25.34 -19.49 -
EY 3.71 6.60 7.09 4.84 1.75 3.95 -5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.01 0.54 2.02 1.33 1.57 -65.33%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 26/08/22 27/05/22 24/02/22 25/11/21 30/08/21 28/05/21 -
Price 0.095 0.095 0.105 0.155 0.345 0.48 0.43 -
P/RPS 0.52 0.58 0.52 0.88 2.23 3.74 2.82 -67.56%
P/EPS 31.97 16.00 10.97 14.90 32.55 30.41 -17.83 -
EY 3.13 6.25 9.11 6.71 3.07 3.29 -5.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.00 0.39 1.15 1.60 1.43 -58.63%

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