[BINTAI] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 105.27%
YoY- 445.54%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 761,966 538,833 99,707 382,055 162,499 109,891 68,234 395.96%
PBT 7,177 5,568 2,691 4,592 -5,682 3,562 2,442 104.50%
Tax -4,265 -3,084 -1,207 -4,243 -938 -1,435 -1,061 151.75%
NP 2,912 2,484 1,484 349 -6,620 2,127 1,381 64.06%
-
NP to SH 2,912 2,484 1,484 349 -6,620 2,127 1,381 64.06%
-
Tax Rate 59.43% 55.39% 44.85% 92.40% - 40.29% 43.45% -
Total Cost 759,054 536,349 98,223 381,706 169,119 107,764 66,853 401.46%
-
Net Worth 109,199 110,169 108,965 105,784 101,846 111,019 111,103 -1.14%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 1,555 - - - -
Div Payout % - - - 445.75% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 109,199 110,169 108,965 105,784 101,846 111,019 111,103 -1.14%
NOSH 104,000 103,933 103,776 103,710 103,924 103,756 103,834 0.10%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.38% 0.46% 1.49% 0.09% -4.07% 1.94% 2.02% -
ROE 2.67% 2.25% 1.36% 0.33% -6.50% 1.92% 1.24% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 732.66 518.44 96.08 368.39 156.36 105.91 65.71 395.45%
EPS 2.80 2.39 1.43 0.34 -6.37 2.05 1.33 63.89%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.05 1.06 1.05 1.02 0.98 1.07 1.07 -1.24%
Adjusted Per Share Value based on latest NOSH - 103,894
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 62.46 44.17 8.17 31.32 13.32 9.01 5.59 396.15%
EPS 0.24 0.20 0.12 0.03 -0.54 0.17 0.11 67.82%
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.0895 0.0903 0.0893 0.0867 0.0835 0.091 0.0911 -1.16%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.20 1.15 1.39 1.98 2.19 2.23 2.06 -
P/RPS 0.16 0.22 1.45 0.54 1.40 2.11 3.13 -86.10%
P/EPS 42.86 48.12 97.20 588.39 -34.38 108.78 154.89 -57.37%
EY 2.33 2.08 1.03 0.17 -2.91 0.92 0.65 133.31%
DY 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
P/NAPS 1.14 1.08 1.32 1.94 2.23 2.08 1.93 -29.48%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 24/11/04 26/08/04 31/05/04 26/02/04 20/11/03 28/08/03 -
Price 1.13 1.23 1.28 1.45 2.18 2.29 2.42 -
P/RPS 0.15 0.24 1.33 0.39 1.39 2.16 3.68 -88.04%
P/EPS 40.36 51.46 89.51 430.89 -34.22 111.71 181.95 -63.18%
EY 2.48 1.94 1.12 0.23 -2.92 0.90 0.55 171.69%
DY 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
P/NAPS 1.08 1.16 1.22 1.42 2.22 2.14 2.26 -38.73%

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