[BINTAI] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -23.72%
YoY- 113.68%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 382,493 402,948 386,084 187,248 174,294 181,648 205,100 51.33%
PBT 3,522 6,016 11,344 5,639 6,121 9,380 8,848 -45.79%
Tax 6 2 -12 -235 189 -100 -608 -
NP 3,529 6,018 11,332 5,404 6,310 9,280 8,240 -43.09%
-
NP to SH -874 1,004 7,148 4,103 5,378 9,742 8,468 -
-
Tax Rate -0.17% -0.03% 0.11% 4.17% -3.09% 1.07% 6.87% -
Total Cost 378,964 396,930 374,752 181,844 167,984 172,368 196,860 54.56%
-
Net Worth 62,524 63,518 64,331 64,424 64,460 64,392 62,264 0.27%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 62,524 63,518 64,331 64,424 64,460 64,392 62,264 0.27%
NOSH 102,499 102,448 102,114 103,910 103,969 103,859 103,774 -0.81%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.92% 1.49% 2.94% 2.89% 3.62% 5.11% 4.02% -
ROE -1.40% 1.58% 11.11% 6.37% 8.34% 15.13% 13.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 373.16 393.32 378.09 180.20 167.64 174.90 197.64 52.58%
EPS -0.85 0.98 7.00 4.03 5.17 9.38 8.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.63 0.62 0.62 0.62 0.60 1.10%
Adjusted Per Share Value based on latest NOSH - 102,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 31.35 33.03 31.65 15.35 14.29 14.89 16.81 51.33%
EPS -0.07 0.08 0.59 0.34 0.44 0.80 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.0521 0.0527 0.0528 0.0528 0.0528 0.051 0.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.44 0.29 0.18 0.11 0.43 0.35 -
P/RPS 0.09 0.11 0.08 0.10 0.07 0.25 0.18 -36.92%
P/EPS -41.02 44.90 4.14 4.56 2.13 4.58 4.29 -
EY -2.44 2.23 24.14 21.94 47.03 21.81 23.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.71 0.46 0.29 0.18 0.69 0.58 -1.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 27/05/09 26/02/09 26/11/08 27/08/08 -
Price 0.47 0.39 0.41 0.27 0.29 0.25 0.44 -
P/RPS 0.13 0.10 0.11 0.15 0.17 0.14 0.22 -29.51%
P/EPS -55.08 39.80 5.86 6.84 5.61 2.67 5.39 -
EY -1.82 2.51 17.07 14.62 17.84 37.52 18.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.63 0.65 0.44 0.47 0.40 0.73 3.61%

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