[BINTAI] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 67.39%
YoY- 16.78%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 202,031 964,257 761,966 538,833 99,707 382,055 162,499 15.63%
PBT 241 -19,954 7,177 5,568 2,691 4,592 -5,682 -
Tax -124 805 -4,265 -3,084 -1,207 -4,243 -938 -74.08%
NP 117 -19,149 2,912 2,484 1,484 349 -6,620 -
-
NP to SH 117 -19,149 2,912 2,484 1,484 349 -6,620 -
-
Tax Rate 51.45% - 59.43% 55.39% 44.85% 92.40% - -
Total Cost 201,914 983,406 759,054 536,349 98,223 381,706 169,119 12.55%
-
Net Worth 86,154 84,180 109,199 110,169 108,965 105,784 101,846 -10.56%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - 1,555 - -
Div Payout % - - - - - 445.75% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 86,154 84,180 109,199 110,169 108,965 105,784 101,846 -10.56%
NOSH 106,363 103,926 104,000 103,933 103,776 103,710 103,924 1.55%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.06% -1.99% 0.38% 0.46% 1.49% 0.09% -4.07% -
ROE 0.14% -22.75% 2.67% 2.25% 1.36% 0.33% -6.50% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 189.94 927.83 732.66 518.44 96.08 368.39 156.36 13.86%
EPS 0.11 -18.43 2.80 2.39 1.43 0.34 -6.37 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.81 0.81 1.05 1.06 1.05 1.02 0.98 -11.93%
Adjusted Per Share Value based on latest NOSH - 104,062
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 16.56 79.04 62.46 44.17 8.17 31.32 13.32 15.63%
EPS 0.01 -1.57 0.24 0.20 0.12 0.03 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.0706 0.069 0.0895 0.0903 0.0893 0.0867 0.0835 -10.59%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.00 1.13 1.20 1.15 1.39 1.98 2.19 -
P/RPS 0.53 0.12 0.16 0.22 1.45 0.54 1.40 -47.69%
P/EPS 909.09 -6.13 42.86 48.12 97.20 588.39 -34.38 -
EY 0.11 -16.31 2.33 2.08 1.03 0.17 -2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.76 0.00 -
P/NAPS 1.23 1.40 1.14 1.08 1.32 1.94 2.23 -32.76%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 31/05/05 24/02/05 24/11/04 26/08/04 31/05/04 26/02/04 -
Price 0.98 1.02 1.13 1.23 1.28 1.45 2.18 -
P/RPS 0.52 0.11 0.15 0.24 1.33 0.39 1.39 -48.11%
P/EPS 890.91 -5.54 40.36 51.46 89.51 430.89 -34.22 -
EY 0.11 -18.06 2.48 1.94 1.12 0.23 -2.92 -
DY 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
P/NAPS 1.21 1.26 1.08 1.16 1.22 1.42 2.22 -33.29%

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