[BINTAI] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 153.06%
YoY- 236.99%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 29,988 13,600 147,139 106,389 60,908 19,754 219,051 -73.40%
PBT 7,655 11,103 722 1,621 1,090 744 2,397 116.70%
Tax 0 0 -439 -871 -834 -630 -782 -
NP 7,655 11,103 283 750 256 114 1,615 181.90%
-
NP to SH 7,862 11,224 335 911 360 164 4,929 36.47%
-
Tax Rate 0.00% 0.00% 60.80% 53.73% 76.51% 84.68% 32.62% -
Total Cost 22,333 2,497 146,856 105,639 60,652 19,640 217,436 -78.03%
-
Net Worth 86,278 92,030 80,526 74,774 71,898 71,898 71,898 12.91%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 86,278 92,030 80,526 74,774 71,898 71,898 71,898 12.91%
NOSH 289,591 289,591 289,591 289,591 289,591 289,591 289,591 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 25.53% 81.64% 0.19% 0.70% 0.42% 0.58% 0.74% -
ROE 9.11% 12.20% 0.42% 1.22% 0.50% 0.23% 6.86% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.43 4.73 51.16 36.99 21.18 6.87 76.17 -73.40%
EPS 2.73 3.90 0.12 0.32 0.13 0.06 1.71 36.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.32 0.28 0.26 0.25 0.25 0.25 12.91%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.46 1.11 12.06 8.72 4.99 1.62 17.96 -73.39%
EPS 0.64 0.92 0.03 0.07 0.03 0.01 0.40 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0754 0.066 0.0613 0.0589 0.0589 0.0589 12.93%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.12 0.12 0.13 0.13 0.16 0.125 0.135 -
P/RPS 1.15 2.54 0.25 0.35 0.76 1.82 0.18 243.92%
P/EPS 4.39 3.07 111.60 41.04 127.82 219.20 7.88 -32.27%
EY 22.78 32.52 0.90 2.44 0.78 0.46 12.70 47.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.46 0.50 0.64 0.50 0.54 -18.11%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 21/08/19 29/05/19 20/02/19 22/11/18 27/08/18 31/05/18 -
Price 0.115 0.125 0.12 0.14 0.135 0.17 0.125 -
P/RPS 1.10 2.64 0.23 0.38 0.64 2.47 0.16 261.13%
P/EPS 4.21 3.20 103.02 44.20 107.85 298.12 7.29 -30.62%
EY 23.77 31.22 0.97 2.26 0.93 0.34 13.71 44.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.43 0.54 0.54 0.68 0.50 -16.70%

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