[BINTAI] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -316.43%
YoY- 98.78%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 216,665 219,782 272,936 153,747 157,373 137,712 129,628 40.70%
PBT -7,576 7,124 9,768 -442 2,472 2,610 820 -
Tax -1,250 -2,870 -4,244 341 -1,657 -2,062 -280 170.38%
NP -8,826 4,254 5,524 -101 814 548 540 -
-
NP to SH -8,826 4,254 5,524 -101 46 548 540 -
-
Tax Rate - 40.29% 43.45% - 67.03% 79.00% 34.15% -
Total Cost 225,491 215,528 267,412 153,848 156,558 137,164 129,088 44.89%
-
Net Worth 101,846 111,019 111,103 110,076 6,406 114,869 113,192 -6.78%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 1,038 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 101,846 111,019 111,103 110,076 6,406 114,869 113,192 -6.78%
NOSH 103,924 103,756 103,834 103,846 5,932 105,384 103,846 0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -4.07% 1.94% 2.02% -0.07% 0.52% 0.40% 0.42% -
ROE -8.67% 3.83% 4.97% -0.09% 0.73% 0.48% 0.48% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 208.48 211.83 262.86 148.05 2,652.90 130.68 124.83 40.63%
EPS -8.49 4.10 5.32 -0.10 0.79 0.52 0.52 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.98 1.07 1.07 1.06 1.08 1.09 1.09 -6.82%
Adjusted Per Share Value based on latest NOSH - 102,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.76 18.02 22.37 12.60 12.90 11.29 10.63 40.66%
EPS -0.72 0.35 0.45 -0.01 0.00 0.04 0.04 -
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.0835 0.091 0.0911 0.0902 0.0053 0.0942 0.0928 -6.77%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.19 2.23 2.06 4.40 4.98 5.35 6.05 -
P/RPS 1.05 1.05 0.78 2.97 0.19 4.09 4.85 -63.84%
P/EPS -25.78 54.39 38.72 -4,523.99 633.05 1,028.85 1,163.46 -
EY -3.88 1.84 2.58 -0.02 0.16 0.10 0.09 -
DY 0.00 0.00 0.00 0.23 0.00 0.00 0.00 -
P/NAPS 2.23 2.08 1.93 4.15 4.61 4.91 5.55 -45.45%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 30/05/03 27/02/03 29/11/02 28/08/02 -
Price 2.18 2.29 2.42 1.84 4.70 5.20 5.35 -
P/RPS 1.05 1.08 0.92 1.24 0.18 3.98 4.29 -60.77%
P/EPS -25.67 55.85 45.49 -1,891.85 597.46 1,000.00 1,028.85 -
EY -3.90 1.79 2.20 -0.05 0.17 0.10 0.10 -
DY 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
P/NAPS 2.22 2.14 2.26 1.74 4.35 4.77 4.91 -41.00%

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