[BINTAI] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 102.96%
YoY- -92.0%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 68,234 153,747 118,030 68,856 32,407 84,402 73,542 -4.88%
PBT 2,442 -442 1,854 1,305 205 -10,624 -955 -
Tax -1,061 341 -1,243 -1,031 -70 10,624 1,827 -
NP 1,381 -101 611 274 135 0 872 35.98%
-
NP to SH 1,381 -101 35 274 135 -8,282 872 35.98%
-
Tax Rate 43.45% - 67.04% 79.00% 34.15% - - -
Total Cost 66,853 153,848 117,419 68,582 32,272 84,402 72,670 -5.42%
-
Net Worth 111,103 110,076 6,406 114,869 113,192 111,807 121,249 -5.67%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 1,038 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 111,103 110,076 6,406 114,869 113,192 111,807 121,249 -5.67%
NOSH 103,834 103,846 5,932 105,384 103,846 103,525 83,047 16.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.02% -0.07% 0.52% 0.40% 0.42% 0.00% 1.19% -
ROE 1.24% -0.09% 0.55% 0.24% 0.12% -7.41% 0.72% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 65.71 148.05 1,989.65 65.34 31.21 81.53 88.55 -18.07%
EPS 1.33 -0.10 0.59 0.26 0.13 -8.00 1.05 17.11%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.08 1.09 1.09 1.08 1.46 -18.75%
Adjusted Per Share Value based on latest NOSH - 106,923
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.59 12.60 9.67 5.64 2.66 6.92 6.03 -4.93%
EPS 0.11 -0.01 0.00 0.02 0.01 -0.68 0.07 35.27%
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0911 0.0902 0.0053 0.0942 0.0928 0.0916 0.0994 -5.66%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.06 4.40 4.98 5.35 6.05 6.00 6.30 -
P/RPS 3.13 2.97 0.25 8.19 19.39 7.36 7.11 -42.21%
P/EPS 154.89 -4,523.99 844.07 2,057.69 4,653.85 -75.00 600.00 -59.55%
EY 0.65 -0.02 0.12 0.05 0.02 -1.33 0.17 145.11%
DY 0.00 0.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 4.15 4.61 4.91 5.55 5.56 4.32 -41.64%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 27/02/03 29/11/02 28/08/02 31/05/02 22/02/02 -
Price 2.42 1.84 4.70 5.20 5.35 6.00 6.25 -
P/RPS 3.68 1.24 0.24 7.96 17.14 7.36 7.06 -35.30%
P/EPS 181.95 -1,891.85 796.61 2,000.00 4,115.39 -75.00 595.24 -54.72%
EY 0.55 -0.05 0.13 0.05 0.02 -1.33 0.17 119.21%
DY 0.00 0.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.74 4.35 4.77 4.91 5.56 4.28 -34.74%

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