[BINTAI] QoQ Quarter Result on 30-Jun-2001 [#1]

Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- 667.51%
YoY- -64.28%
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 10,860 9,498 29,818 34,226 14,548 30,778 111,346 -78.84%
PBT -9,669 -5,925 1,036 3,934 446 4,038 8,312 -
Tax 9,669 5,925 -330 -1,217 -92 -1,192 -2,508 -
NP 0 0 706 2,717 354 2,846 5,804 -
-
NP to SH -9,154 -2,551 706 2,717 354 2,846 5,804 -
-
Tax Rate - - 31.85% 30.94% 20.63% 29.52% 30.17% -
Total Cost 10,860 9,498 29,112 31,509 14,194 27,932 105,542 -78.07%
-
Net Worth 111,836 120,924 123,757 122,596 119,372 96,356 115,417 -2.08%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 2,588 - - - 4,116 - - -
Div Payout % 0.00% - - - 1,162.79% - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 111,836 120,924 123,757 122,596 119,372 96,356 115,417 -2.08%
NOSH 103,552 82,824 83,058 82,835 82,325 48,178 55,223 52.12%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 0.00% 0.00% 2.37% 7.94% 2.43% 9.25% 5.21% -
ROE -8.19% -2.11% 0.57% 2.22% 0.30% 2.95% 5.03% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 10.49 11.47 35.90 41.32 17.67 63.88 201.63 -86.08%
EPS -8.84 -3.08 0.85 3.28 0.43 3.44 10.51 -
DPS 2.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.08 1.46 1.49 1.48 1.45 2.00 2.09 -35.63%
Adjusted Per Share Value based on latest NOSH - 82,835
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 0.89 0.78 2.44 2.81 1.19 2.52 9.13 -78.84%
EPS -0.75 -0.21 0.06 0.22 0.03 0.23 0.48 -
DPS 0.21 0.00 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.0917 0.0991 0.1014 0.1005 0.0978 0.079 0.0946 -2.05%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 6.00 6.30 6.00 5.95 4.92 8.20 8.80 -
P/RPS 57.21 54.94 16.71 14.40 27.84 12.84 4.36 457.19%
P/EPS -67.87 -204.55 705.88 181.40 1,144.19 138.81 83.73 -
EY -1.47 -0.49 0.14 0.55 0.09 0.72 1.19 -
DY 0.42 0.00 0.00 0.00 1.02 0.00 0.00 -
P/NAPS 5.56 4.32 4.03 4.02 3.39 4.10 4.21 20.39%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 22/02/02 29/11/01 29/08/01 31/05/01 26/02/01 22/11/00 -
Price 6.00 6.25 6.95 6.25 5.65 5.00 8.30 -
P/RPS 57.21 54.50 19.36 15.13 31.97 7.83 4.12 478.64%
P/EPS -67.87 -202.92 817.65 190.55 1,313.95 84.64 78.97 -
EY -1.47 -0.49 0.12 0.52 0.08 1.18 1.27 -
DY 0.42 0.00 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 5.56 4.28 4.66 4.22 3.90 2.50 3.97 25.20%

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