[BINTAI] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 1866.91%
YoY- 1557.16%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 151,566 94,323 383,948 266,834 161,558 69,876 376,421 -45.44%
PBT 12,362 6,224 22,306 15,759 -230 -2,141 7,875 35.03%
Tax -1,519 -514 -5,116 -2,398 -111 -100 -2,476 -27.77%
NP 10,843 5,710 17,190 13,361 -341 -2,241 5,399 59.11%
-
NP to SH 8,300 4,867 9,536 9,559 -541 -2,490 364 702.58%
-
Tax Rate 12.29% 8.26% 22.94% 15.22% - - 31.44% -
Total Cost 140,723 88,613 366,758 253,473 161,899 72,117 371,022 -47.57%
-
Net Worth 75,361 71,274 65,203 70,316 61,245 59,188 4,978 510.95%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 75,361 71,274 65,203 70,316 61,245 59,188 4,978 510.95%
NOSH 101,840 101,820 101,880 101,908 102,075 102,049 8,161 437.17%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.15% 6.05% 4.48% 5.01% -0.21% -3.21% 1.43% -
ROE 11.01% 6.83% 14.63% 13.59% -0.88% -4.21% 7.31% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 148.83 92.64 376.86 261.84 158.27 68.47 4,612.19 -89.84%
EPS 8.15 4.78 9.36 9.38 -0.53 -2.44 0.36 698.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.70 0.64 0.69 0.60 0.58 0.61 13.73%
Adjusted Per Share Value based on latest NOSH - 101,917
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.42 7.73 31.47 21.87 13.24 5.73 30.85 -45.44%
EPS 0.68 0.40 0.78 0.78 -0.04 -0.20 0.03 699.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0584 0.0534 0.0576 0.0502 0.0485 0.0041 509.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.26 0.34 0.34 0.31 0.29 0.29 0.39 -
P/RPS 0.17 0.37 0.09 0.12 0.18 0.42 0.01 560.01%
P/EPS 3.19 7.11 3.63 3.30 -54.72 -11.89 8.74 -48.89%
EY 31.35 14.06 27.53 30.26 -1.83 -8.41 11.44 95.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.49 0.53 0.45 0.48 0.50 0.64 -33.10%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 26/05/11 24/02/11 11/11/10 26/08/10 27/05/10 -
Price 0.31 0.325 0.38 0.31 0.37 0.30 0.35 -
P/RPS 0.21 0.35 0.10 0.12 0.23 0.44 0.01 659.75%
P/EPS 3.80 6.80 4.06 3.30 -69.81 -12.30 7.85 -38.32%
EY 26.29 14.71 24.63 30.26 -1.43 -8.13 12.74 62.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.59 0.45 0.62 0.52 0.57 -18.40%

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