[BINTAI] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 70.54%
YoY- 1634.2%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 47,274 367,759 192,570 151,566 94,323 383,948 266,834 -68.48%
PBT 348 5,434 13,105 12,362 6,224 22,306 15,759 -92.14%
Tax -158 -5,333 -2,095 -1,519 -514 -5,116 -2,398 -83.71%
NP 190 101 11,010 10,843 5,710 17,190 13,361 -94.14%
-
NP to SH -130 -9,486 7,598 8,300 4,867 9,536 9,559 -
-
Tax Rate 45.40% 98.14% 15.99% 12.29% 8.26% 22.94% 15.22% -
Total Cost 47,084 367,658 181,560 140,723 88,613 366,758 253,473 -67.47%
-
Net Worth 59,719 61,130 74,350 75,361 71,274 65,203 70,316 -10.32%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 59,719 61,130 74,350 75,361 71,274 65,203 70,316 -10.32%
NOSH 100,000 101,884 101,849 101,840 101,820 101,880 101,908 -1.25%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.40% 0.03% 5.72% 7.15% 6.05% 4.48% 5.01% -
ROE -0.22% -15.52% 10.22% 11.01% 6.83% 14.63% 13.59% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 47.27 360.96 189.07 148.83 92.64 376.86 261.84 -68.09%
EPS -0.13 -9.31 7.46 8.15 4.78 9.36 9.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5972 0.60 0.73 0.74 0.70 0.64 0.69 -9.18%
Adjusted Per Share Value based on latest NOSH - 101,869
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.87 30.14 15.78 12.42 7.73 31.47 21.87 -68.51%
EPS -0.01 -0.78 0.62 0.68 0.40 0.78 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.0501 0.0609 0.0618 0.0584 0.0534 0.0576 -10.22%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.58 0.37 0.36 0.26 0.34 0.34 0.31 -
P/RPS 1.23 0.10 0.19 0.17 0.37 0.09 0.12 372.53%
P/EPS -446.15 -3.97 4.83 3.19 7.11 3.63 3.30 -
EY -0.22 -25.16 20.72 31.35 14.06 27.53 30.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.62 0.49 0.35 0.49 0.53 0.45 66.94%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 23/02/12 24/11/11 25/08/11 26/05/11 24/02/11 -
Price 0.41 0.34 0.36 0.31 0.325 0.38 0.31 -
P/RPS 0.87 0.09 0.19 0.21 0.35 0.10 0.12 275.04%
P/EPS -315.38 -3.65 4.83 3.80 6.80 4.06 3.30 -
EY -0.32 -27.38 20.72 26.29 14.71 24.63 30.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.49 0.42 0.46 0.59 0.45 33.00%

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