[BINTAI] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -111.86%
YoY- -2465.18%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 77,781 58,812 49,056 58,262 54,672 51,934 54,756 26.28%
PBT 3,498 2,998 5,020 -6,673 -4,953 -8,924 -5,852 -
Tax 0 0 0 -3,393 -9 0 0 -
NP 3,498 2,998 5,020 -10,066 -4,962 -8,924 -5,852 -
-
NP to SH 4,573 4,036 6,028 -9,209 -4,346 -8,316 -5,236 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 74,282 55,814 44,036 68,328 59,634 60,858 60,608 14.48%
-
Net Worth 175,900 114,226 114,567 114,567 105,027 85,668 74,756 76.63%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 175,900 114,226 114,567 114,567 105,027 85,668 74,756 76.63%
NOSH 496,459 380,754 381,891 381,891 350,091 318,291 289,591 43.09%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.50% 5.10% 10.23% -17.28% -9.08% -17.18% -10.69% -
ROE 2.60% 3.53% 5.26% -8.04% -4.14% -9.71% -7.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 17.69 15.45 12.85 15.26 15.62 16.37 29.30 -28.50%
EPS 1.04 1.06 1.56 -2.41 -1.24 -2.62 -2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.30 0.30 0.30 0.30 0.27 0.40 0.00%
Adjusted Per Share Value based on latest NOSH - 381,891
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.38 4.82 4.02 4.78 4.48 4.26 4.49 26.31%
EPS 0.37 0.33 0.49 -0.75 -0.36 -0.68 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1442 0.0936 0.0939 0.0939 0.0861 0.0702 0.0613 76.60%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.215 0.605 0.40 0.47 0.615 0.535 0.10 -
P/RPS 1.22 3.92 3.11 3.08 3.94 3.27 0.34 133.83%
P/EPS 20.67 57.08 25.34 -19.49 -49.53 -20.41 -3.57 -
EY 4.84 1.75 3.95 -5.13 -2.02 -4.90 -28.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 2.02 1.33 1.57 2.05 1.98 0.25 66.86%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 30/08/21 28/05/21 26/02/21 01/12/20 26/08/20 -
Price 0.155 0.345 0.48 0.43 0.48 0.835 0.70 -
P/RPS 0.88 2.23 3.74 2.82 3.07 5.10 2.39 -48.53%
P/EPS 14.90 32.55 30.41 -17.83 -38.66 -31.86 -24.99 -
EY 6.71 3.07 3.29 -5.61 -2.59 -3.14 -4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.15 1.60 1.43 1.60 3.09 1.75 -63.14%

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