[BINTAI] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 101.63%
YoY- -95.03%
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 153,747 118,030 68,856 32,407 84,402 73,542 64,044 79.38%
PBT -442 1,854 1,305 205 -10,624 -955 4,970 -
Tax 341 -1,243 -1,031 -70 10,624 1,827 -1,547 -
NP -101 611 274 135 0 872 3,423 -
-
NP to SH -101 35 274 135 -8,282 872 3,423 -
-
Tax Rate - 67.04% 79.00% 34.15% - - 31.13% -
Total Cost 153,848 117,419 68,582 32,272 84,402 72,670 60,621 86.16%
-
Net Worth 110,076 6,406 114,869 113,192 111,807 121,249 123,493 -7.38%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 1,038 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 110,076 6,406 114,869 113,192 111,807 121,249 123,493 -7.38%
NOSH 103,846 5,932 105,384 103,846 103,525 83,047 82,881 16.23%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -0.07% 0.52% 0.40% 0.42% 0.00% 1.19% 5.34% -
ROE -0.09% 0.55% 0.24% 0.12% -7.41% 0.72% 2.77% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 148.05 1,989.65 65.34 31.21 81.53 88.55 77.27 54.32%
EPS -0.10 0.59 0.26 0.13 -8.00 1.05 4.13 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.08 1.09 1.09 1.08 1.46 1.49 -20.32%
Adjusted Per Share Value based on latest NOSH - 103,846
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 12.60 9.67 5.64 2.66 6.92 6.03 5.25 79.35%
EPS -0.01 0.00 0.02 0.01 -0.68 0.07 0.28 -
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.0053 0.0942 0.0928 0.0916 0.0994 0.1012 -7.39%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.40 4.98 5.35 6.05 6.00 6.30 6.00 -
P/RPS 2.97 0.25 8.19 19.39 7.36 7.11 7.76 -47.31%
P/EPS -4,523.99 844.07 2,057.69 4,653.85 -75.00 600.00 145.28 -
EY -0.02 0.12 0.05 0.02 -1.33 0.17 0.69 -
DY 0.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.15 4.61 4.91 5.55 5.56 4.32 4.03 1.97%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 29/11/02 28/08/02 31/05/02 22/02/02 29/11/01 -
Price 1.84 4.70 5.20 5.35 6.00 6.25 6.95 -
P/RPS 1.24 0.24 7.96 17.14 7.36 7.06 8.99 -73.33%
P/EPS -1,891.85 796.61 2,000.00 4,115.39 -75.00 595.24 168.28 -
EY -0.05 0.13 0.05 0.02 -1.33 0.17 0.59 -
DY 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 4.35 4.77 4.91 5.56 4.28 4.66 -48.17%

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