[BINTAI] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 127.87%
YoY- 110.74%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 178,122 66,458 398,802 318,589 236,354 104,507 355,339 -36.87%
PBT -11,863 -5,672 6,041 3,087 994 -3,253 6,900 -
Tax 0 0 -3,271 -1,097 -868 -274 -3,595 -
NP -11,863 -5,672 2,770 1,990 126 -3,527 3,305 -
-
NP to SH -9,836 -4,762 -1,506 226 -811 -3,960 -819 423.64%
-
Tax Rate - - 54.15% 35.54% 87.32% - 52.10% -
Total Cost 189,985 72,130 396,032 316,599 236,228 108,034 352,034 -33.68%
-
Net Worth 47,905 53,024 58,001 60,609 62,852 58,025 62,448 -16.18%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 47,905 53,024 58,001 60,609 62,852 58,025 62,448 -16.18%
NOSH 101,927 101,970 101,756 102,727 101,374 101,799 102,374 -0.29%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -6.66% -8.53% 0.69% 0.62% 0.05% -3.37% 0.93% -
ROE -20.53% -8.98% -2.60% 0.37% -1.29% -6.82% -1.31% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 174.75 65.17 391.92 310.13 233.15 102.66 347.10 -36.68%
EPS -9.65 -4.67 -1.48 0.22 -0.80 -3.89 -0.80 425.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.52 0.57 0.59 0.62 0.57 0.61 -15.94%
Adjusted Per Share Value based on latest NOSH - 101,666
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.60 5.45 32.69 26.11 19.37 8.57 29.13 -36.87%
EPS -0.81 -0.39 -0.12 0.02 -0.07 -0.32 -0.07 410.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 0.0435 0.0475 0.0497 0.0515 0.0476 0.0512 -16.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.36 0.425 0.315 0.305 0.315 0.345 0.295 -
P/RPS 0.21 0.65 0.08 0.10 0.14 0.34 0.08 90.17%
P/EPS -3.73 -9.10 -21.28 138.64 -39.38 -8.87 -36.88 -78.26%
EY -26.81 -10.99 -4.70 0.72 -2.54 -11.28 -2.71 360.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.55 0.52 0.51 0.61 0.48 36.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 28/05/14 27/02/14 29/11/13 29/08/13 31/05/13 -
Price 0.345 0.385 0.32 0.345 0.315 0.30 0.37 -
P/RPS 0.20 0.59 0.08 0.11 0.14 0.29 0.11 48.91%
P/EPS -3.58 -8.24 -21.62 156.82 -39.38 -7.71 -46.25 -81.80%
EY -27.97 -12.13 -4.63 0.64 -2.54 -12.97 -2.16 450.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.56 0.58 0.51 0.53 0.61 12.70%

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