[BINTAI] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -91.97%
YoY- 248.72%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 264,946 191,048 163,867 74,906 561,952 458,758 355,556 -17.82%
PBT 5,545 4,153 2,408 1,350 6,267 3,192 1,188 179.55%
Tax -5,104 -3,129 -1,621 -942 -459 -975 -531 352.69%
NP 441 1,024 787 408 5,808 2,217 657 -23.35%
-
NP to SH 489 1,024 787 408 5,078 2,217 657 -17.88%
-
Tax Rate 92.05% 75.34% 67.32% 69.78% 7.32% 30.55% 44.70% -
Total Cost 264,505 190,024 163,080 74,498 556,144 456,541 354,899 -17.81%
-
Net Worth 90,517 89,987 88,920 87,719 87,675 84,797 84,178 4.96%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 90,517 89,987 88,920 87,719 87,675 84,797 84,178 4.96%
NOSH 104,042 103,434 102,207 101,999 101,947 102,165 102,656 0.89%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.17% 0.54% 0.48% 0.54% 1.03% 0.48% 0.18% -
ROE 0.54% 1.14% 0.89% 0.47% 5.79% 2.61% 0.78% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 254.65 184.70 160.33 73.44 551.22 449.03 346.36 -18.55%
EPS 0.47 0.99 0.77 0.40 4.98 2.17 0.64 -18.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.87 0.86 0.86 0.83 0.82 4.02%
Adjusted Per Share Value based on latest NOSH - 101,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 21.72 15.66 13.43 6.14 46.06 37.60 29.14 -17.80%
EPS 0.04 0.08 0.06 0.03 0.42 0.18 0.05 -13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0742 0.0738 0.0729 0.0719 0.0719 0.0695 0.069 4.96%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.60 0.96 0.99 0.99 1.00 1.03 1.00 -
P/RPS 0.24 0.52 0.62 1.35 0.18 0.23 0.29 -11.86%
P/EPS 127.66 96.97 128.57 247.50 20.08 47.47 156.25 -12.61%
EY 0.78 1.03 0.78 0.40 4.98 2.11 0.64 14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.10 1.14 1.15 1.16 1.24 1.22 -31.63%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 23/11/06 30/08/06 29/05/06 22/02/06 23/11/05 -
Price 0.46 0.75 0.97 0.99 1.00 1.01 1.00 -
P/RPS 0.18 0.41 0.61 1.35 0.18 0.22 0.29 -27.25%
P/EPS 97.87 75.76 125.97 247.50 20.08 46.54 156.25 -26.81%
EY 1.02 1.32 0.79 0.40 4.98 2.15 0.64 36.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.86 1.11 1.15 1.16 1.22 1.22 -42.66%

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