[BINTAI] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 107.06%
YoY- 254.19%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 187,248 130,721 90,824 51,275 149,831 103,366 95,611 56.46%
PBT 5,639 4,591 4,690 2,212 -30,398 -13,889 -6,145 -
Tax -235 142 -50 -152 -507 -205 -159 29.72%
NP 5,404 4,733 4,640 2,060 -30,905 -14,094 -6,304 -
-
NP to SH 4,103 4,034 4,871 2,117 -29,992 -13,629 -6,033 -
-
Tax Rate 4.17% -3.09% 1.07% 6.87% - - - -
Total Cost 181,844 125,988 86,184 49,215 180,736 117,460 101,915 47.05%
-
Net Worth 64,424 64,460 64,392 62,264 60,249 75,832 83,070 -15.57%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 64,424 64,460 64,392 62,264 60,249 75,832 83,070 -15.57%
NOSH 103,910 103,969 103,859 103,774 103,878 103,879 103,838 0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.89% 3.62% 5.11% 4.02% -20.63% -13.64% -6.59% -
ROE 6.37% 6.26% 7.56% 3.40% -49.78% -17.97% -7.26% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 180.20 125.73 87.45 49.41 144.24 99.51 92.08 56.39%
EPS 4.03 3.88 4.69 2.04 -29.43 -13.12 -5.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.62 0.60 0.58 0.73 0.80 -15.61%
Adjusted Per Share Value based on latest NOSH - 103,774
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 15.35 10.71 7.44 4.20 12.28 8.47 7.84 56.44%
EPS 0.34 0.33 0.40 0.17 -2.46 -1.12 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0528 0.0528 0.051 0.0494 0.0622 0.0681 -15.59%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.18 0.11 0.43 0.35 0.50 0.50 0.51 -
P/RPS 0.10 0.09 0.49 0.71 0.35 0.50 0.55 -67.87%
P/EPS 4.56 2.84 9.17 17.16 -1.73 -3.81 -8.78 -
EY 21.94 35.27 10.91 5.83 -57.74 -26.24 -11.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.18 0.69 0.58 0.86 0.68 0.64 -40.97%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 26/11/08 27/08/08 29/05/08 28/02/08 21/11/07 -
Price 0.27 0.29 0.25 0.44 0.44 0.47 0.51 -
P/RPS 0.15 0.23 0.29 0.89 0.31 0.47 0.55 -57.91%
P/EPS 6.84 7.47 5.33 21.57 -1.52 -3.58 -8.78 -
EY 14.62 13.38 18.76 4.64 -65.62 -27.91 -11.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.40 0.73 0.76 0.64 0.64 -22.08%

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