[BINTAI] QoQ Cumulative Quarter Result on 31-Dec-1999 [#3]

Announcement Date
31-Mar-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2000
Quarter
31-Dec-1999 [#3]
Profit Trend
QoQ- 49.84%
YoY--%
View:
Show?
Cumulative Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 193,078 81,732 132,643 75,412 53,683 132,643 123,019 -0.45%
PBT 18,939 10,627 18,637 11,225 7,491 18,637 18,545 -0.02%
Tax -5,528 -3,020 -5,448 -3,147 -2,100 -5,448 0 -100.00%
NP 13,411 7,607 13,189 8,078 5,391 13,189 18,545 0.32%
-
NP to SH 13,411 7,607 13,189 8,078 5,391 13,189 18,545 0.32%
-
Tax Rate 29.19% 28.42% 29.23% 28.04% 28.03% 29.23% 0.00% -
Total Cost 179,667 74,125 119,454 67,334 48,292 119,454 104,474 -0.54%
-
Net Worth 115,345 117,030 109,310 107,117 104,288 0 99,348 -0.15%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 115,345 117,030 109,310 107,117 104,288 0 99,348 -0.15%
NOSH 55,189 55,203 55,207 55,215 55,179 55,207 55,193 0.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 6.95% 9.31% 9.94% 10.71% 10.04% 9.94% 15.07% -
ROE 11.63% 6.50% 12.07% 7.54% 5.17% 0.00% 18.67% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 349.85 148.06 240.26 136.58 97.29 240.26 222.89 -0.45%
EPS 24.30 13.78 23.89 14.63 9.77 23.89 33.60 0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.12 1.98 1.94 1.89 0.00 1.80 -0.15%
Adjusted Per Share Value based on latest NOSH - 55,174
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 15.83 6.70 10.87 6.18 4.40 10.87 10.08 -0.45%
EPS 1.10 0.62 1.08 0.66 0.44 1.08 1.52 0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0945 0.0959 0.0896 0.0878 0.0855 0.00 0.0814 -0.15%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 8.80 7.60 7.90 0.00 0.00 0.00 0.00 -
P/RPS 2.52 5.13 3.29 0.00 0.00 0.00 0.00 -100.00%
P/EPS 36.21 55.15 33.07 0.00 0.00 0.00 0.00 -100.00%
EY 2.76 1.81 3.02 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 3.58 3.99 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 22/11/00 24/08/00 23/05/00 31/03/00 17/11/99 - - -
Price 8.30 9.60 12.70 7.90 0.00 0.00 0.00 -
P/RPS 2.37 6.48 5.29 5.78 0.00 0.00 0.00 -100.00%
P/EPS 34.16 69.67 53.16 54.00 0.00 0.00 0.00 -100.00%
EY 2.93 1.44 1.88 1.85 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 4.53 6.41 4.07 0.00 0.00 0.00 -100.00%

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