[BINTAI] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 54.02%
YoY- 676.28%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 99,707 382,055 162,499 109,891 68,234 153,747 118,030 -10.64%
PBT 2,691 4,592 -5,682 3,562 2,442 -442 1,854 28.22%
Tax -1,207 -4,243 -938 -1,435 -1,061 341 -1,243 -1.94%
NP 1,484 349 -6,620 2,127 1,381 -101 611 80.78%
-
NP to SH 1,484 349 -6,620 2,127 1,381 -101 35 1118.71%
-
Tax Rate 44.85% 92.40% - 40.29% 43.45% - 67.04% -
Total Cost 98,223 381,706 169,119 107,764 66,853 153,848 117,419 -11.22%
-
Net Worth 108,965 105,784 101,846 111,019 111,103 110,076 6,406 562.54%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 1,555 - - - 1,038 - -
Div Payout % - 445.75% - - - 0.00% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 108,965 105,784 101,846 111,019 111,103 110,076 6,406 562.54%
NOSH 103,776 103,710 103,924 103,756 103,834 103,846 5,932 575.07%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.49% 0.09% -4.07% 1.94% 2.02% -0.07% 0.52% -
ROE 1.36% 0.33% -6.50% 1.92% 1.24% -0.09% 0.55% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 96.08 368.39 156.36 105.91 65.71 148.05 1,989.65 -86.76%
EPS 1.43 0.34 -6.37 2.05 1.33 -0.10 0.59 80.53%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.05 1.02 0.98 1.07 1.07 1.06 1.08 -1.86%
Adjusted Per Share Value based on latest NOSH - 103,611
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.17 31.32 13.32 9.01 5.59 12.60 9.67 -10.63%
EPS 0.12 0.03 -0.54 0.17 0.11 -0.01 0.00 -
DPS 0.00 0.13 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.0893 0.0867 0.0835 0.091 0.0911 0.0902 0.0053 558.36%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.39 1.98 2.19 2.23 2.06 4.40 4.98 -
P/RPS 1.45 0.54 1.40 2.11 3.13 2.97 0.25 223.15%
P/EPS 97.20 588.39 -34.38 108.78 154.89 -4,523.99 844.07 -76.36%
EY 1.03 0.17 -2.91 0.92 0.65 -0.02 0.12 319.76%
DY 0.00 0.76 0.00 0.00 0.00 0.23 0.00 -
P/NAPS 1.32 1.94 2.23 2.08 1.93 4.15 4.61 -56.59%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 26/02/04 20/11/03 28/08/03 30/05/03 27/02/03 -
Price 1.28 1.45 2.18 2.29 2.42 1.84 4.70 -
P/RPS 1.33 0.39 1.39 2.16 3.68 1.24 0.24 213.48%
P/EPS 89.51 430.89 -34.22 111.71 181.95 -1,891.85 796.61 -76.74%
EY 1.12 0.23 -2.92 0.90 0.55 -0.05 0.13 320.81%
DY 0.00 1.03 0.00 0.00 0.00 0.54 0.00 -
P/NAPS 1.22 1.42 2.22 2.14 2.26 1.74 4.35 -57.18%

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