[BINTAI] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -264.62%
YoY- -111.66%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 58,262 41,004 25,967 13,689 89,868 54,308 29,988 55.63%
PBT -6,673 -3,715 -4,462 -1,463 108 2,931 7,655 -
Tax -3,393 -7 0 0 -1,112 -93 0 -
NP -10,066 -3,722 -4,462 -1,463 -1,004 2,838 7,655 -
-
NP to SH -9,209 -3,260 -4,158 -1,309 -359 3,131 7,862 -
-
Tax Rate - - - - 1,029.63% 3.17% 0.00% -
Total Cost 68,328 44,726 30,429 15,152 90,872 51,470 22,333 110.60%
-
Net Worth 114,567 105,027 85,668 74,756 77,650 83,402 86,278 20.79%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 114,567 105,027 85,668 74,756 77,650 83,402 86,278 20.79%
NOSH 381,891 350,091 318,291 289,591 289,591 289,591 289,591 20.23%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -17.28% -9.08% -17.18% -10.69% -1.12% 5.23% 25.53% -
ROE -8.04% -3.10% -4.85% -1.75% -0.46% 3.75% 9.11% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 15.26 11.71 8.18 7.32 31.25 18.88 10.43 28.84%
EPS -2.41 -0.93 -1.31 -0.70 -0.12 1.09 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.27 0.40 0.27 0.29 0.30 0.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 4.78 3.36 2.13 1.12 7.37 4.45 2.46 55.65%
EPS -0.75 -0.27 -0.34 -0.11 -0.03 0.26 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0939 0.0861 0.0702 0.0613 0.0636 0.0684 0.0707 20.80%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.47 0.615 0.535 0.10 0.055 0.115 0.12 -
P/RPS 3.08 5.25 6.54 1.37 0.18 0.61 1.15 92.74%
P/EPS -19.49 -66.04 -40.83 -14.28 -44.06 10.56 4.39 -
EY -5.13 -1.51 -2.45 -7.00 -2.27 9.47 22.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 2.05 1.98 0.25 0.20 0.40 0.40 148.61%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 26/02/21 01/12/20 26/08/20 30/06/20 28/02/20 21/11/19 -
Price 0.43 0.48 0.835 0.70 0.095 0.10 0.115 -
P/RPS 2.82 4.10 10.20 9.56 0.30 0.53 1.10 87.20%
P/EPS -17.83 -51.55 -63.72 -99.94 -76.10 9.19 4.21 -
EY -5.61 -1.94 -1.57 -1.00 -1.31 10.89 23.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.60 3.09 1.75 0.35 0.34 0.38 141.74%

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