[BINTAI] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -593.19%
YoY- -5586.82%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 611,677 711,112 808,124 964,257 1,015,954 1,077,666 398,828 32.88%
PBT 4,256 2,376 964 -19,954 9,569 11,136 10,764 -46.03%
Tax -1,300 -1,062 -496 805 -5,686 -6,168 -4,828 -58.20%
NP 2,956 1,314 468 -19,149 3,882 4,968 5,936 -37.09%
-
NP to SH 2,956 1,314 468 -19,149 3,882 4,968 5,936 -37.09%
-
Tax Rate 30.55% 44.70% 51.45% - 59.42% 55.39% 44.85% -
Total Cost 608,721 709,798 807,656 983,406 1,012,072 1,072,698 392,892 33.78%
-
Net Worth 84,797 84,178 86,154 84,180 109,199 110,169 108,965 -15.35%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 84,797 84,178 86,154 84,180 109,199 110,169 108,965 -15.35%
NOSH 102,165 102,656 106,363 103,926 103,999 103,933 103,776 -1.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.48% 0.18% 0.06% -1.99% 0.38% 0.46% 1.49% -
ROE 3.49% 1.56% 0.54% -22.75% 3.56% 4.51% 5.45% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 598.71 692.71 759.77 927.83 976.88 1,036.88 384.32 34.27%
EPS 2.89 1.28 0.44 -18.43 3.73 4.78 5.72 -36.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.81 0.81 1.05 1.06 1.05 -14.47%
Adjusted Per Share Value based on latest NOSH - 103,874
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 50.14 58.29 66.24 79.04 83.28 88.33 32.69 32.89%
EPS 0.24 0.11 0.04 -1.57 0.32 0.41 0.49 -37.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.069 0.0706 0.069 0.0895 0.0903 0.0893 -15.35%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.03 1.00 1.00 1.13 1.20 1.15 1.39 -
P/RPS 0.17 0.14 0.13 0.12 0.12 0.11 0.36 -39.27%
P/EPS 35.60 78.13 227.27 -6.13 32.14 24.06 24.30 28.90%
EY 2.81 1.28 0.44 -16.31 3.11 4.16 4.12 -22.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.22 1.23 1.40 1.14 1.08 1.32 -4.07%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 23/11/05 24/08/05 31/05/05 24/02/05 24/11/04 26/08/04 -
Price 1.01 1.00 0.98 1.02 1.13 1.23 1.28 -
P/RPS 0.17 0.14 0.13 0.11 0.12 0.12 0.33 -35.65%
P/EPS 34.91 78.13 222.73 -5.54 30.27 25.73 22.38 34.39%
EY 2.86 1.28 0.45 -18.06 3.30 3.89 4.47 -25.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.22 1.21 1.26 1.08 1.16 1.22 0.00%

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