[BINTAI] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 71.79%
YoY- 126.52%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 254,730 327,734 299,624 561,952 611,677 711,112 808,124 -53.58%
PBT 5,537 4,816 5,400 6,267 4,256 2,376 964 219.70%
Tax -4,172 -3,242 -3,768 -459 -1,300 -1,062 -496 311.99%
NP 1,365 1,574 1,632 5,808 2,956 1,314 468 103.74%
-
NP to SH 1,365 1,574 1,632 5,078 2,956 1,314 468 103.74%
-
Tax Rate 75.35% 67.32% 69.78% 7.32% 30.55% 44.70% 51.45% -
Total Cost 253,365 326,160 297,992 556,144 608,721 709,798 807,656 -53.73%
-
Net Worth 89,987 88,920 87,719 87,675 84,797 84,178 86,154 2.93%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 89,987 88,920 87,719 87,675 84,797 84,178 86,154 2.93%
NOSH 103,434 102,207 101,999 101,947 102,165 102,656 106,363 -1.83%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.54% 0.48% 0.54% 1.03% 0.48% 0.18% 0.06% -
ROE 1.52% 1.77% 1.86% 5.79% 3.49% 1.56% 0.54% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 246.27 320.65 293.75 551.22 598.71 692.71 759.77 -52.71%
EPS 1.32 1.54 1.60 4.98 2.89 1.28 0.44 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.86 0.86 0.83 0.82 0.81 4.86%
Adjusted Per Share Value based on latest NOSH - 102,142
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.88 26.86 24.56 46.06 50.14 58.29 66.24 -53.58%
EPS 0.11 0.13 0.13 0.42 0.24 0.11 0.04 95.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0738 0.0729 0.0719 0.0719 0.0695 0.069 0.0706 2.99%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.96 0.99 0.99 1.00 1.03 1.00 1.00 -
P/RPS 0.39 0.31 0.34 0.18 0.17 0.14 0.13 107.59%
P/EPS 72.73 64.29 61.88 20.08 35.60 78.13 227.27 -53.11%
EY 1.38 1.56 1.62 4.98 2.81 1.28 0.44 113.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.14 1.15 1.16 1.24 1.22 1.23 -7.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 23/11/06 30/08/06 29/05/06 22/02/06 23/11/05 24/08/05 -
Price 0.75 0.97 0.99 1.00 1.01 1.00 0.98 -
P/RPS 0.30 0.30 0.34 0.18 0.17 0.14 0.13 74.36%
P/EPS 56.82 62.99 61.88 20.08 34.91 78.13 222.73 -59.67%
EY 1.76 1.59 1.62 4.98 2.86 1.28 0.45 147.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.11 1.15 1.16 1.22 1.22 1.21 -20.30%

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