[BINTAI] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 141.62%
YoY- -91.13%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 355,778 323,116 279,504 376,421 382,493 402,948 386,084 -5.28%
PBT 21,012 -460 -8,564 7,875 3,522 6,016 11,344 50.65%
Tax -3,197 -222 -400 -2,476 6 2 -12 3998.47%
NP 17,814 -682 -8,964 5,399 3,529 6,018 11,332 35.08%
-
NP to SH 12,745 -1,082 -9,960 364 -874 1,004 7,148 46.88%
-
Tax Rate 15.22% - - 31.44% -0.17% -0.03% 0.11% -
Total Cost 337,964 323,798 288,468 371,022 378,964 396,930 374,752 -6.63%
-
Net Worth 70,316 61,245 59,188 4,978 62,524 63,518 64,331 6.09%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 70,316 61,245 59,188 4,978 62,524 63,518 64,331 6.09%
NOSH 101,908 102,075 102,049 8,161 102,499 102,448 102,114 -0.13%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.01% -0.21% -3.21% 1.43% 0.92% 1.49% 2.94% -
ROE 18.13% -1.77% -16.83% 7.31% -1.40% 1.58% 11.11% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 349.12 316.55 273.89 4,612.19 373.16 393.32 378.09 -5.16%
EPS 12.51 -1.06 -9.76 0.36 -0.85 0.98 7.00 47.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.60 0.58 0.61 0.61 0.62 0.63 6.23%
Adjusted Per Share Value based on latest NOSH - 19,941
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.16 26.49 22.91 30.85 31.35 33.03 31.65 -5.30%
EPS 1.04 -0.09 -0.82 0.03 -0.07 0.08 0.59 45.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0502 0.0485 0.0041 0.0513 0.0521 0.0527 6.08%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.31 0.29 0.29 0.39 0.35 0.44 0.29 -
P/RPS 0.09 0.09 0.11 0.01 0.09 0.11 0.08 8.14%
P/EPS 2.48 -27.36 -2.97 8.74 -41.02 44.90 4.14 -28.87%
EY 40.34 -3.66 -33.66 11.44 -2.44 2.23 24.14 40.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.50 0.64 0.57 0.71 0.46 -1.45%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 11/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 0.31 0.37 0.30 0.35 0.47 0.39 0.41 -
P/RPS 0.09 0.12 0.11 0.01 0.13 0.10 0.11 -12.48%
P/EPS 2.48 -34.91 -3.07 7.85 -55.08 39.80 5.86 -43.54%
EY 40.34 -2.86 -32.53 12.74 -1.82 2.51 17.07 77.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.62 0.52 0.57 0.77 0.63 0.65 -21.68%

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