[BINTAI] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -78.71%
YoY- 7.46%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 202,292 223,133 439,125 99,707 219,555 52,608 41,657 186.49%
PBT -27,130 1,609 2,876 2,691 10,274 -9,244 1,120 -
Tax 5,069 -1,181 -1,877 -1,207 -3,305 497 -374 -
NP -22,061 428 999 1,484 6,969 -8,747 746 -
-
NP to SH -22,061 428 999 1,484 6,969 -8,747 746 -
-
Tax Rate - 73.40% 65.26% 44.85% 32.17% - 33.39% -
Total Cost 224,353 222,705 438,126 98,223 212,586 61,355 40,911 210.65%
-
Net Worth 89,332 109,609 110,306 108,965 103,894 101,805 110,863 -13.39%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - 1,558 - - -
Div Payout % - - - - 22.36% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 89,332 109,609 110,306 108,965 103,894 101,805 110,863 -13.39%
NOSH 103,874 104,390 104,062 103,776 103,894 103,883 103,611 0.16%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -10.91% 0.19% 0.23% 1.49% 3.17% -16.63% 1.79% -
ROE -24.70% 0.39% 0.91% 1.36% 6.71% -8.59% 0.67% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 194.75 213.75 421.98 96.08 211.33 50.64 40.21 185.98%
EPS -21.24 0.41 0.96 1.43 6.71 -8.42 0.72 -
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.86 1.05 1.06 1.05 1.00 0.98 1.07 -13.54%
Adjusted Per Share Value based on latest NOSH - 103,776
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.58 18.29 35.99 8.17 18.00 4.31 3.41 186.72%
EPS -1.81 0.04 0.08 0.12 0.57 -0.72 0.06 -
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.0732 0.0898 0.0904 0.0893 0.0852 0.0834 0.0909 -13.43%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.13 1.20 1.15 1.39 1.98 2.19 2.23 -
P/RPS 0.58 0.56 0.27 1.45 0.94 4.32 5.55 -77.78%
P/EPS -5.32 292.68 119.79 97.20 29.52 -26.01 309.72 -
EY -18.79 0.34 0.83 1.03 3.39 -3.84 0.32 -
DY 0.00 0.00 0.00 0.00 0.76 0.00 0.00 -
P/NAPS 1.31 1.14 1.08 1.32 1.98 2.23 2.08 -26.50%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 24/02/05 24/11/04 26/08/04 31/05/04 26/02/04 20/11/03 -
Price 1.02 1.13 1.23 1.28 1.45 2.18 2.29 -
P/RPS 0.52 0.53 0.29 1.33 0.69 4.30 5.70 -79.70%
P/EPS -4.80 275.61 128.13 89.51 21.62 -25.89 318.06 -
EY -20.82 0.36 0.78 1.12 4.63 -3.86 0.31 -
DY 0.00 0.00 0.00 0.00 1.03 0.00 0.00 -
P/NAPS 1.19 1.08 1.16 1.22 1.45 2.22 2.14 -32.35%

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