[BINTAI] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 237.44%
YoY- -23.87%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 163,867 74,906 561,952 458,758 355,556 202,031 964,257 -69.28%
PBT 2,408 1,350 6,267 3,192 1,188 241 -19,954 -
Tax -1,621 -942 -459 -975 -531 -124 805 -
NP 787 408 5,808 2,217 657 117 -19,149 -
-
NP to SH 787 408 5,078 2,217 657 117 -19,149 -
-
Tax Rate 67.32% 69.78% 7.32% 30.55% 44.70% 51.45% - -
Total Cost 163,080 74,498 556,144 456,541 354,899 201,914 983,406 -69.78%
-
Net Worth 88,920 87,719 87,675 84,797 84,178 86,154 84,180 3.71%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 88,920 87,719 87,675 84,797 84,178 86,154 84,180 3.71%
NOSH 102,207 101,999 101,947 102,165 102,656 106,363 103,926 -1.10%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.48% 0.54% 1.03% 0.48% 0.18% 0.06% -1.99% -
ROE 0.89% 0.47% 5.79% 2.61% 0.78% 0.14% -22.75% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 160.33 73.44 551.22 449.03 346.36 189.94 927.83 -68.94%
EPS 0.77 0.40 4.98 2.17 0.64 0.11 -18.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.86 0.83 0.82 0.81 0.81 4.87%
Adjusted Per Share Value based on latest NOSH - 101,960
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.43 6.14 46.06 37.60 29.14 16.56 79.04 -69.28%
EPS 0.06 0.03 0.42 0.18 0.05 0.01 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0729 0.0719 0.0719 0.0695 0.069 0.0706 0.069 3.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.99 0.99 1.00 1.03 1.00 1.00 1.13 -
P/RPS 0.62 1.35 0.18 0.23 0.29 0.53 0.12 198.56%
P/EPS 128.57 247.50 20.08 47.47 156.25 909.09 -6.13 -
EY 0.78 0.40 4.98 2.11 0.64 0.11 -16.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.15 1.16 1.24 1.22 1.23 1.40 -12.78%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 30/08/06 29/05/06 22/02/06 23/11/05 24/08/05 31/05/05 -
Price 0.97 0.99 1.00 1.01 1.00 0.98 1.02 -
P/RPS 0.61 1.35 0.18 0.22 0.29 0.52 0.11 212.97%
P/EPS 125.97 247.50 20.08 46.54 156.25 890.91 -5.54 -
EY 0.79 0.40 4.98 2.15 0.64 0.11 -18.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.15 1.16 1.22 1.22 1.21 1.26 -8.09%

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