[BINTAI] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 63.16%
YoY- 100.87%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 124,732 682,789 496,596 325,976 156,552 477,604 325,154 -47.23%
PBT -6,691 -13,439 116 420 335 -24,487 -23,099 -56.25%
Tax -299 -475 -82 -100 -50 -6,923 -775 -47.03%
NP -6,990 -13,914 34 320 285 -31,410 -23,874 -55.94%
-
NP to SH -5,709 -11,676 -897 155 95 -36,083 -26,015 -63.65%
-
Tax Rate - - 70.69% 23.81% 14.93% - - -
Total Cost 131,722 696,703 496,562 325,656 156,267 509,014 349,028 -47.80%
-
Net Worth 74,774 49,983 59,800 59,526 53,199 46,324 98,555 -16.82%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 74,774 49,983 59,800 59,526 53,199 46,324 98,555 -16.82%
NOSH 289,591 289,591 213,571 214,590 189,999 178,172 185,954 34.39%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -5.60% -2.04% 0.01% 0.10% 0.18% -6.58% -7.34% -
ROE -7.63% -23.36% -1.50% 0.26% 0.18% -77.89% -26.40% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 43.37 314.19 232.52 153.33 82.40 268.06 174.86 -60.55%
EPS -1.98 -5.37 -0.42 0.07 0.05 -20.25 -13.99 -72.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.23 0.28 0.28 0.28 0.26 0.53 -37.82%
Adjusted Per Share Value based on latest NOSH - 214,590
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.22 55.97 40.70 26.72 12.83 39.15 26.65 -47.24%
EPS -0.47 -0.96 -0.07 0.01 0.01 -2.96 -2.13 -63.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.041 0.049 0.0488 0.0436 0.038 0.0808 -16.83%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.205 0.24 0.22 0.195 0.20 0.27 0.32 -
P/RPS 0.47 0.08 0.09 0.13 0.24 0.10 0.18 89.73%
P/EPS -10.33 -4.47 -52.38 267.46 400.00 -1.33 -2.29 173.25%
EY -9.68 -22.39 -1.91 0.37 0.25 -75.01 -43.72 -63.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.04 0.79 0.70 0.71 1.04 0.60 20.14%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 23/02/17 30/11/16 18/08/16 31/05/16 23/02/16 -
Price 0.195 0.23 0.225 0.18 0.20 0.235 0.315 -
P/RPS 0.45 0.07 0.10 0.12 0.24 0.09 0.18 84.30%
P/EPS -9.82 -4.28 -53.57 246.88 400.00 -1.16 -2.25 167.30%
EY -10.18 -23.36 -1.87 0.41 0.25 -86.18 -44.41 -62.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 0.80 0.64 0.71 0.90 0.59 17.36%

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